Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Moldova Meat ApS - Group 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% 1.3% 1.3%   Bankruptcy risk   1.5% 2.7% 2.1% 2.0% 0.5% 0.6% 7.4% 7.4%   Credit score (0-100)   78 62 67 67 98 97 33 33   Credit rating   A BBB A A AA AA BB BB   Credit limit (kDKK)   31.8 0.0 0.8 1.9 3,744.6 6,453.0 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   12,228 0.0 0.0 0.0 21,234 29,823 0.0 0.0   EBITDA   11,438 11,211 5,677 5,537 16,865 25,432 0.0 0.0   EBIT   8,279 11,211 5,677 5,537 14,384 21,919 0.0 0.0   Pre-tax profit (PTP)   4,492.2 7,436.0 2,001.0 4,102.0 12,687.3 21,571.6 0.0 0.0   Net earnings   4,121.1 7,436.0 2,001.0 4,102.0 10,983.3 18,776.5 0.0 0.0   Pre-tax profit without non-rec. items   4,492 11,211 5,677 5,537 12,687 21,572 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   27,517 0.0 0.0 0.0 38,653 43,730 0.0 0.0   Shareholders equity total   1,950 9,884 12,251 17,153 27,406 49,278 43,797 43,797   Interest-bearing liabilities   31,432 0.0 0.0 0.0 23,148 11,864 0.0 0.0   Balance sheet total (assets)   53,188 62,334 50,291 51,768 60,348 73,261 43,797 43,797   Net Debt   30,682 0.0 0.0 0.0 22,467 8,413 -43,797 -43,797     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   12,228 0.0 0.0 0.0 21,234 29,823 0.0 0.0   Gross profit growth   0.0% -100.0% 0.0% 0.0% 0.0% 40.4% -100.0% 0.0%   Employees   58 66 79 67 71 74 0 0   Employee growth %   0.0% 13.8% 19.7% -15.2% 6.0% 4.2% -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)   53,188 62,334 50,291 51,768 60,348 73,261 43,797 43,797   Balance sheet change%   0.0% 17.2% -19.3% 2.9% 16.6% 21.4% -40.2% 0.0%   Added value   9,905.2 11,211.0 5,677.0 5,537.0 14,383.6 25,321.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   41,407 -43,034 0 0 35,907 1,674 -43,730 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   67.7% 0.0% 0.0% 0.0% 67.7% 73.5% 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 %   15.6% 19.4% 10.1% 10.9% 25.7% 34.0% 0.0% 0.0%   ROI %   16.4% 19.9% 10.1% 10.9% 28.2% 40.6% 0.0% 0.0%   ROE %   245.0% 128.6% 18.1% 27.9% 51.0% 51.6% 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 %   7.3% 100.0% 100.0% 100.0% 45.4% 67.3% 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, %   268.2% 0.0% 0.0% 0.0% 133.2% 33.1% 0.0% 0.0%   Gearing %   1,611.8% 0.0% 0.0% 0.0% 84.5% 24.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.1% 0.0% 0.0% 0.0% 14.8% 6.4% 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   0.4 0.0 0.0 0.0 0.3 1.2 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 1.3 2.5 0.0 0.0   Cash and cash equivalent   749.6 0.0 0.0 0.0 681.1 3,451.6 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   1,723.5 0.0 0.0 0.0 5,351.7 17,345.1 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   171 170 72 83 203 342 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   197 170 72 83 238 344 0 0   EBIT / employee   143 170 72 83 203 296 0 0   Net earnings / employee   71 113 25 61 155 254 0 0