CVR number 30807812
Industry 02.1000 Silviculture and other forestry activities

ELBÆK PLANTAGE ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  0.2% 0.2% 0.2% 0.2% 0.2%  
Bankruptcy risk  3.2% 2.4% 2.8% 2.5% 2.0%  
Credit score (0-100)  56 62 59 61 69  
Credit rating  BBB BBB BBB BBB A  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 1.1  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  0.2 91.6 39.2 68.8 103  
EBITDA  0.2 91.6 39.2 68.8 103  
EBIT  0.2 91.6 39.2 68.8 103  
Pre-tax profit (PTP)  -3.0 86.9 33.6 67.2 110.2  
Net earnings  -3.0 68.2 28.2 54.4 87.8  
Pre-tax profit without non-rec. items  -3.0 86.9 33.6 67.2 110  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  6,650 6,650 6,650 6,650 6,650  
Shareholders equity total  6,068 6,138 6,166 6,221 6,309  
Interest-bearing liabilities  0.0 0.3 0.0 0.0 0.0  
Balance sheet total (assets)  7,010 7,111 7,127 7,187 7,262  
Net Debt  -349 -458 -468 -534 -608  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.2 91.6 39.2 68.8 103  
Gross profit growth  -99.8% 52,537.4% -57.3% 75.6% 50.1%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  7,010 7,111 7,127 7,187 7,262  
Balance sheet change%  -2.0% 1.4% 0.2% 0.8% 1.1%  
Added value  0.2 91.6 39.2 68.8 103.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  5,557 0 2 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  5.0 5.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 1.3% 0.5% 1.0% 1.5%  
ROI %  0.0% 1.3% 0.6% 1.0% 1.5%  
ROE %  -0.0% 1.1% 0.5% 0.9% 1.4%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  86.6% 86.3% 86.5% 86.6% 86.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -200,464.9% -500.5% -1,194.9% -776.1% -589.1%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 3,765.6% 4,428.8% 0.0% 0.0%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  507.2 13.6 20.5 17.4 29.5  
Current Ratio  507.2 13.6 20.5 17.4 29.5  
Cash and cash equivalent  348.8 458.6 467.8 533.7 608.1  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  359.4 427.6 453.6 505.8 187.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0