Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAVIDSEN LANDBRUG A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   2.8% 1.3% 1.5% 0.9% 22.2% 13.7% 16.3% 16.3%   Credit score (0-100)   61 80 76 87 3 15 11 11   Credit rating   BBB A A A B BB BB BB   Credit limit (kDKK)   -0.0 6.9 4.4 635.1 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,199 6,761 7,134 14,622 5,396 -20.0 0.0 0.0   EBITDA   -2.8 3,681 4,139 10,937 -1,747 -20.0 0.0 0.0   EBIT   -1,112 1,933 2,385 6,898 -1,780 -20.0 0.0 0.0   Pre-tax profit (PTP)   -2,144.3 -57.6 515.8 5,077.3 -1,868.0 -50.0 0.0 0.0   Net earnings   -1,757.3 -173.6 631.8 4,104.7 -2,068.0 -50.0 0.0 0.0   Pre-tax profit without non-rec. items   -2,144 -57.6 516 5,077 -1,868 -50.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   46,635 47,576 46,344 44,079 0.0 0.0 0.0 0.0   Shareholders equity total   -1,767 -1,940 -1,309 2,796 728 678 177 177   Interest-bearing liabilities   50,352 51,099 49,646 42,519 0.0 0.0 0.0 0.0   Balance sheet total (assets)   55,196 53,981 53,427 52,339 1,500 1,566 177 177   Net Debt   48,690 50,353 49,646 41,085 0.0 -1,500 -177 -177     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,199 6,761 7,134 14,622 5,396 -20.0 0.0 0.0   Gross profit growth   -46.1% 207.4% 5.5% 105.0% -63.1% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   55,196 53,981 53,427 52,339 1,500 1,566 177 177   Balance sheet change%   59.1% -2.2% -1.0% -2.0% -97.1% 4.4% -88.7% 0.0%   Added value   -2.8 3,681.1 4,141.4 10,937.2 2,258.9 -20.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15,126 -871 -3,022 -6,338 -44,145 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -50.6% 28.6% 33.4% 47.2% -33.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -2.3% 3.4% 4.3% 12.9% -5.2% -0.9% 0.0% 0.0%   ROI %   -2.5% 3.7% 4.7% 14.4% -6.0% -2.0% 0.0% 0.0%   ROE %   -3.9% -0.3% 1.2% 14.6% -117.4% -7.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   7.2% 6.1% 6.3% 13.6% 48.5% 43.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -1,721,096.6% 1,367.9% 1,199.4% 375.6% 0.0% 7,501.6% 0.0% 0.0%   Gearing %   -2,849.9% -2,633.5% -3,793.8% 1,520.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 3.9% 3.7% 4.0% 2.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.6 0.4 0.3 0.7 1.9 1.8 0.0 0.0   Current Ratio   0.9 0.7 0.7 1.3 1.9 1.8 0.0 0.0   Cash and cash equivalent   1,662.3 746.3 0.0 1,434.2 0.0 1,500.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -524.2 -2,277.1 -3,109.2 1,764.6 728.1 678.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -20 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -20 0 0   EBIT / employee   0 0 0 0 0 -20 0 0   Net earnings / employee   0 0 0 0 0 -50 0 0