Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Slagter Ploug ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   5.3% 15.9% 8.3% 12.7% 4.7% 5.8% 16.1% 15.9%   Credit score (0-100)   43 13 29 17 45 39 11 12   Credit rating   BBB BB BB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 -0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   3,999 918 45 80 120 57 57 57   Gross profit   2,185 636 144 -288 59.9 37.1 0.0 0.0   EBITDA   330 -461 19.9 -317 59.9 37.1 0.0 0.0   EBIT   253 -507 -32.4 -369 52.3 29.5 0.0 0.0   Pre-tax profit (PTP)   250.0 -511.2 -32.8 -370.6 52.2 29.5 0.0 0.0   Net earnings   192.8 -400.1 -32.8 -370.6 52.2 29.5 0.0 0.0   Pre-tax profit without non-rec. items   250 -511 -32.8 -371 52.2 29.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   205 101 48.6 33.8 26.2 18.6 0.0 0.0   Shareholders equity total   422 22.2 -10.6 -381 -329 -299 -424 -424   Interest-bearing liabilities   0.0 0.0 133 663 665 491 424 424   Balance sheet total (assets)   1,142 327 169 330 358 230 0.0 0.0   Net Debt   -765 -98.7 124 628 567 390 424 424     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   3,999 918 45 80 120 57 57 57   Net sales growth   0.2% -77.0% -95.1% 76.3% 50.9% -52.6% 0.0% 0.0%   Gross profit   2,185 636 144 -288 59.9 37.1 0.0 0.0   Gross profit growth   -1.0% -70.9% -77.4% 0.0% 0.0% -38.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,142 327 169 330 358 230 0 0   Balance sheet change%   33.4% -71.4% -48.4% 95.2% 8.6% -35.9% -100.0% 0.0%   Added value   329.8 -460.6 19.9 -316.6 105.1 37.1 0.0 0.0   Added value %   8.2% -50.2% 44.1% -397.7% 87.5% 65.1% 0.0% 0.0%   Investments   -120 -151 -105 32 -15 -15 -119 0   Net sales trend   2.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   8.2% -50.2% 44.1% -397.7% 49.9% 65.1% 0.0% 0.0%   EBIT %   6.3% -55.3% -71.7% -464.1% 43.6% 51.8% 0.0% 0.0%   EBIT to gross profit (%)   11.6% -79.7% -22.5% 128.4% 87.3% 79.5% 0.0% 0.0%   Net Earnings %   4.8% -43.6% -72.7% -465.6% 43.5% 51.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.7% -38.5% 43.1% -399.2% 49.8% 65.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   6.3% -55.7% -72.7% -465.6% 43.5% 51.8% 0.0% 0.0%   ROA %   25.3% -69.0% -12.8% -83.0% 7.5% 4.8% 0.0% 0.0%   ROI %   74.0% -221.6% -41.7% -92.8% 7.9% 5.1% 0.0% 0.0%   ROE %   59.2% -180.0% -34.3% -148.7% 15.2% 10.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   37.0% 6.8% -5.9% -53.6% -47.9% -56.6% -100.0% -100.0%   Relative indebtedness %   17.7% 33.2% 397.6% 893.0% 571.9% 929.5% 745.6% 745.6%   Relative net indebtedness %   -1.5% 22.5% 376.4% 849.2% 490.3% 751.9% 745.6% 745.6%   Net int. bear. debt to EBITDA, %   -232.0% 21.4% 621.4% -198.3% 945.3% 1,050.5% 0.0% 0.0%   Gearing %   0.0% 0.0% -1,256.8% -173.8% -202.0% -163.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.7% 0.3% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 0.7 0.6 0.3 0.3 0.2 0.0 0.0   Current Ratio   1.3 0.7 0.7 0.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   765.2 98.7 9.6 34.8 98.0 101.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 88.6 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 47.7 94.6 288.8 0.0 0.0   Current assets / Net sales %   20.7% 22.6% 266.6% 246.1% 193.1% 195.2% 0.0% 0.0%   Net working capital   184.3 -97.4 -59.2 -514.9 -455.1 -418.0 -212.2 -212.2   Net working capital %   4.6% -10.6% -131.0% -646.9% -378.9% -734.3% -372.8% -372.8%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0