Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wrang 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   1.5% 1.0% 0.9% 8.0% 2.2% 1.0% 16.1% 16.1%   Credit score (0-100)   78 88 88 29 65 86 12 12   Credit rating   A A A BB BBB A BB BB   Credit limit (kDKK)   11.8 866.7 678.1 -0.0 0.1 880.6 -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   10,438 17,025 10,554 2,106 8,974 16,924 0.0 0.0   EBITDA   3,915 11,367 4,386 -6,606 4,278 11,849 0.0 0.0   EBIT   2,224 9,531 2,442 -6,302 -4,327 7,591 0.0 0.0   Pre-tax profit (PTP)   111.6 7,812.4 924.9 -8,290.1 -6,792.8 2,629.4 0.0 0.0   Net earnings   72.8 6,337.2 488.9 -6,627.1 -5,289.9 3,018.4 0.0 0.0   Pre-tax profit without non-rec. items   112 7,812 925 -8,290 -6,793 2,629 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   70,490 70,447 69,379 70,719 73,561 76,886 0.0 0.0   Shareholders equity total   123 6,460 6,895 268 2,973 8,065 -1,827 -1,827   Interest-bearing liabilities   75,509 69,957 70,094 74,885 77,160 77,332 1,827 1,827   Balance sheet total (assets)   79,955 83,451 83,040 80,363 84,541 90,294 0.0 0.0   Net Debt   75,509 69,907 70,094 74,530 77,160 77,332 1,827 1,827     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   10,438 17,025 10,554 2,106 8,974 16,924 0.0 0.0   Gross profit growth   0.0% 63.1% -38.0% -80.0% 326.2% 88.6% -100.0% 0.0%   Employees   15 15 17 0 0 19 0 0   Employee growth %   0.0% 0.0% 13.3% -100.0% 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)   79,955 83,451 83,040 80,363 84,541 90,294 0 0   Balance sheet change%   159,809.6% 4.4% -0.5% -3.2% 5.2% 6.8% -100.0% 0.0%   Added value   3,915.4 11,367.3 4,386.3 -4,285.8 -2,310.4 9,456.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   68,889 -1,889 -3,023 -711 -11,895 7,607 -65,196 -9,843   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 -1.0 -2.0 1.0 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 (%)   21.3% 56.0% 23.1% -299.3% -48.2% 44.9% 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 %   5.7% 11.7% 3.0% -7.7% -5.2% 8.7% 0.0% 0.0%   ROI %   5.9% 12.1% 3.1% -8.0% -5.4% 9.1% 0.0% 0.0%   ROE %   84.3% 192.5% 7.3% -185.0% -326.4% 54.7% 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 %   0.2% 7.7% 8.3% 0.3% 3.5% 8.9% -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, %   1,928.5% 615.0% 1,598.0% -1,128.3% 1,803.5% 652.7% 0.0% 0.0%   Gearing %   61,477.6% 1,082.9% 1,016.6% 27,961.5% 2,595.0% 958.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 2.4% 2.2% 2.8% 3.3% 6.5% 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   0.1 0.1 0.2 0.2 0.1 0.1 0.0 0.0   Current Ratio   1.0 2.0 1.1 0.5 0.4 0.4 0.0 0.0   Cash and cash equivalent   0.0 50.0 0.0 354.3 0.0 0.0 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   -84.0 6,059.5 1,667.9 -8,092.1 -13,347.8 -13,433.6 -913.5 -913.5   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   261 758 258 0 0 498 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   261 758 258 0 0 624 0 0   EBIT / employee   148 635 144 0 0 400 0 0   Net earnings / employee   5 422 29 0 0 159 0 0