Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danish Pig Genetics P/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 N/A 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% 2.3% 2.3%   Bankruptcy risk   0.0% 0.9% 0.6% 0.6% 0.5% 0.4% 4.3% 4.2%   Credit score (0-100)   0 89 97 97 98 100 48 49   Credit rating   N/A A AA AA AA AAA BBB BBB   Credit limit (kDKK)   0.0 4,441.2 7,297.5 6,408.3 5,059.4 6,117.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 29,637 26,374 22,906 17,206 25,714 0.0 0.0   EBITDA   0.0 24,298 18,359 11,775 5,857 8,950 0.0 0.0   EBIT   0.0 23,538 15,651 9,397 1,859 5,239 0.0 0.0   Pre-tax profit (PTP)   0.0 23,437.1 15,457.3 9,436.8 1,799.7 5,625.6 0.0 0.0   Net earnings   0.0 23,437.1 15,457.3 9,436.8 1,799.7 5,625.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 23,437 15,457 9,437 1,800 5,626 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 8,251 8,068 7,971 7,991 11,653 0.0 0.0   Shareholders equity total   0.0 35,619 46,577 52,313 36,113 41,039 36,316 36,316   Interest-bearing liabilities   0.0 800 953 5,298 5,666 5,671 0.0 0.0   Balance sheet total (assets)   0.0 48,749 60,689 78,391 55,303 57,601 36,316 36,316   Net Debt   0.0 -26,884 -34,535 -5,908 -16,195 -19,359 -31,271 -31,271     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 29,637 26,374 22,906 17,206 25,714 0.0 0.0   Gross profit growth   0.0% 0.0% -11.0% -13.1% -24.9% 49.4% -100.0% 0.0%   Employees   0 4 11 14 17 19 0 0   Employee growth %   0.0% 0.0% 175.0% 27.3% 21.4% 11.8% -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)   0 48,749 60,689 78,391 55,303 57,601 36,316 36,316   Balance sheet change%   0.0% 0.0% 24.5% 29.2% -29.5% 4.2% -37.0% 0.0%   Added value   0.0 24,298.4 17,045.2 11,460.2 3,922.2 8,612.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 9,152 -1,344 -931 -2,387 4,400 -13,976 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 79.4% 59.3% 41.0% 10.8% 20.4% 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 %   0.0% 48.4% 28.6% 13.8% 2.8% 10.2% 0.0% 0.0%   ROI %   0.0% 56.6% 33.4% 15.7% 3.2% 12.3% 0.0% 0.0%   ROE %   0.0% 65.8% 37.6% 19.1% 4.1% 14.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 73.1% 76.7% 66.7% 65.3% 71.2% 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, %   0.0% -110.6% -188.1% -50.2% -276.5% -216.3% 0.0% 0.0%   Gearing %   0.0% 2.2% 2.0% 10.1% 15.7% 13.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 34.1% 23.1% 5.9% 1.1% 2.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 4.9 5.3 5.1 3.8 2.7 0.0 0.0   Current Ratio   0.0 4.9 5.3 5.1 3.8 2.7 0.0 0.0   Cash and cash equivalent   0.0 27,683.9 35,488.0 11,206.3 21,860.8 25,030.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 30,920.5 41,101.4 54,011.3 32,502.7 24,493.0 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 N/A 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 6,075 1,550 819 231 453 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 6,075 1,669 841 345 471 0 0   EBIT / employee   0 5,884 1,423 671 109 276 0 0   Net earnings / employee   0 5,859 1,405 674 106 296 0 0