Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hallumgade Pig Production ApS 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   4.9% 1.1% 1.1% 1.2% 0.7% 0.9% 7.3% 7.3%   Credit score (0-100)   46 85 84 80 93 87 33 33   Credit rating   BBB A A A AA A BBB BBB   Credit limit (kDKK)   0.0 640.5 403.3 204.5 1,340.0 3,578.5 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   2,301 18,228 8,832 9,009 11,686 34,789 0.0 0.0   EBITDA   -2,573 12,838 3,500 3,474 5,944 28,071 0.0 0.0   EBIT   -3,333 11,632 2,018 1,822 4,397 26,651 0.0 0.0   Pre-tax profit (PTP)   -3,837.5 7,934.8 817.3 501.1 1,985.1 19,422.6 0.0 0.0   Net earnings   -3,013.1 6,190.2 640.0 388.5 1,548.5 15,151.6 0.0 0.0   Pre-tax profit without non-rec. items   -3,838 7,935 817 501 1,985 19,423 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   15,658 15,047 20,874 20,101 18,539 19,679 0.0 0.0   Shareholders equity total   620 6,810 7,200 7,588 8,987 23,989 18,889 18,889   Interest-bearing liabilities   29,380 25,637 25,242 27,409 28,216 23,201 0.0 0.0   Balance sheet total (assets)   31,626 34,919 35,343 38,998 41,006 56,431 18,889 18,889   Net Debt   27,670 23,516 24,085 26,772 24,605 6,323 -18,889 -18,889     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   2,301 18,228 8,832 9,009 11,686 34,789 0.0 0.0   Gross profit growth   -81.0% 692.3% -51.5% 2.0% 29.7% 197.7% -100.0% 0.0%   Employees   15 14 15 16 15 13 0 0   Employee growth %   25.0% -6.7% 7.1% 6.7% -6.3% -13.3% -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)   31,626 34,919 35,343 38,998 41,006 56,431 18,889 18,889   Balance sheet change%   26.4% 10.4% 1.2% 10.3% 5.1% 37.6% -66.5% 0.0%   Added value   -2,572.7 12,838.3 3,500.2 3,474.5 6,049.6 28,071.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,112 -1,816 4,344 -2,425 -3,109 -280 -19,679 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 4.0 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 (%)   -144.9% 63.8% 22.8% 20.2% 37.6% 76.6% 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 %   -11.8% 35.0% 5.7% 4.9% 11.0% 55.2% 0.0% 0.0%   ROI %   -13.6% 37.1% 6.2% 5.4% 12.0% 62.3% 0.0% 0.0%   ROE %   -133.3% 166.6% 9.1% 5.3% 18.7% 91.9% 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 %   2.0% 19.5% 20.4% 19.5% 21.9% 42.5% 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, %   -1,075.5% 183.2% 688.1% 770.5% 413.9% 22.5% 0.0% 0.0%   Gearing %   4,741.1% 376.5% 350.6% 361.2% 314.0% 96.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 13.5% 4.7% 5.0% 8.7% 29.0% 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   0.5 0.6 0.3 0.7 0.4 1.1 0.0 0.0   Current Ratio   2.1 2.6 1.7 2.8 1.6 2.2 0.0 0.0   Cash and cash equivalent   1,710.5 2,121.1 1,156.7 637.4 3,611.3 16,878.2 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   8,325.4 12,300.0 5,823.2 12,212.9 8,705.0 20,198.3 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   -172 917 233 217 403 2,159 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -172 917 233 217 396 2,159 0 0   EBIT / employee   -222 831 135 114 293 2,050 0 0   Net earnings / employee   -201 442 43 24 103 1,166 0 0