Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Engelgaard Agro 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   1.3% 0.6% 0.7% 0.6% 0.5% 0.5% 7.5% 7.4%   Credit score (0-100)   81 97 95 96 98 99 32 33   Credit rating   A AA AA AA AA AAA BB BBB   Credit limit (kDKK)   137.5 1,935.8 2,276.2 3,115.2 3,911.0 4,068.2 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   3,619 10,662 10,238 8,128 12,943 11,045 0.0 0.0   EBITDA   1,846 7,809 6,023 4,445 10,069 7,075 0.0 0.0   EBIT   769 6,178 5,461 3,186 6,606 4,885 0.0 0.0   Pre-tax profit (PTP)   62.3 5,613.8 5,240.9 2,925.3 5,000.7 1,868.9 0.0 0.0   Net earnings   175.3 4,572.1 4,619.5 2,135.1 3,990.7 1,451.1 0.0 0.0   Pre-tax profit without non-rec. items   62.3 5,614 5,241 2,925 5,001 1,869 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   61,505 61,725 71,483 80,669 101,345 99,090 0.0 0.0   Shareholders equity total   10,971 15,544 20,163 29,780 34,372 36,270 27,615 27,615   Interest-bearing liabilities   51,995 49,936 56,467 52,359 70,669 71,855 0.0 0.0   Balance sheet total (assets)   71,642 75,721 86,435 96,559 119,985 120,169 27,615 27,615   Net Debt   50,559 48,040 54,850 50,477 69,380 69,112 -27,615 -27,615     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   3,619 10,662 10,238 8,128 12,943 11,045 0.0 0.0   Gross profit growth   -20.2% 194.6% -4.0% -20.6% 59.2% -14.7% -100.0% 0.0%   Employees   0 0 0 0 0 10 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)   71,642 75,721 86,435 96,559 119,985 120,169 27,615 27,615   Balance sheet change%   36.8% 5.7% 14.1% 11.7% 24.3% 0.2% -77.0% 0.0%   Added value   1,846.1 7,808.8 7,306.0 4,939.6 8,358.7 6,850.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18,135 -1,414 7,901 -86 25,210 -3,942 -90,062 -8,605   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 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 (%)   21.2% 57.9% 53.3% 39.2% 51.0% 44.2% 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 %   1.3% 9.1% 7.6% 3.8% 6.1% 4.3% 0.0% 0.0%   ROI %   1.3% 9.8% 8.2% 4.1% 6.5% 4.5% 0.0% 0.0%   ROE %   1.6% 34.5% 25.9% 8.6% 12.4% 4.1% 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 %   15.3% 20.5% 23.3% 30.8% 28.6% 30.2% 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, %   2,738.7% 615.2% 910.7% 1,135.6% 689.0% 976.9% 0.0% 0.0%   Gearing %   473.9% 321.3% 280.1% 175.8% 205.6% 198.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 2.2% 1.7% 1.0% 2.6% 4.6% 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   0.3 0.3 0.2 0.4 0.2 0.4 0.0 0.0   Current Ratio   1.3 1.8 1.4 1.5 1.4 1.5 0.0 0.0   Cash and cash equivalent   1,435.5 1,895.5 1,617.2 1,881.9 1,288.9 2,742.9 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   377.8 3,462.1 2,007.6 2,715.3 3,275.3 4,569.4 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 0 685 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 707 0 0   EBIT / employee   0 0 0 0 0 489 0 0   Net earnings / employee   0 0 0 0 0 145 0 0