Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MELDGAARD POULTRY A/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 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% 0.8% 0.8%   Bankruptcy risk   2.2% 8.9% 2.8% 12.9% 14.5% 26.7% 16.3% 16.3%   Credit score (0-100)   68 29 59 16 14 1 11 11   Credit rating   BBB BB BBB BB BB B 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 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   919 243 753 -36.5 609 -19.1 0.0 0.0   EBITDA   495 -163 448 -392 312 -19.5 0.0 0.0   EBIT   311 -334 369 -397 312 -19.5 0.0 0.0   Pre-tax profit (PTP)   310.8 -337.0 361.3 -402.0 321.5 -13.0 0.0 0.0   Net earnings   241.6 -263.9 281.7 -314.5 250.4 -10.1 0.0 0.0   Pre-tax profit without non-rec. items   311 -337 361 -402 321 -13.0 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   255 84.1 5.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   742 536 818 503 754 494 -6.4 -6.4   Interest-bearing liabilities   206 0.2 0.2 54.1 0.2 0.2 6.4 6.4   Balance sheet total (assets)   2,002 1,495 1,163 763 813 506 0.0 0.0   Net Debt   -628 -418 -423 52.3 -388 -371 6.4 6.4     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   919 243 753 -36.5 609 -19.1 0.0 0.0   Gross profit growth   24.5% -73.5% 209.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   2,002 1,495 1,163 763 813 506 0 0   Balance sheet change%   75.0% -25.3% -22.2% -34.4% 6.4% -37.7% -100.0% 0.0%   Added value   494.9 -163.1 447.8 -391.9 317.1 -19.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -368 -341 -158 -10 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 1.0 -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 (%)   33.8% -137.3% 49.0% 1,086.8% 51.2% 102.3% 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 %   19.8% -19.1% 27.8% -41.1% 41.2% -1.9% 0.0% 0.0%   ROI %   35.1% -45.0% 54.5% -57.5% 49.6% -2.0% 0.0% 0.0%   ROE %   35.8% -41.3% 41.6% -47.6% 39.8% -1.6% 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 %   37.0% 35.9% 70.3% 65.9% 92.8% 97.5% -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, %   -126.8% 256.1% -94.4% -13.4% -124.4% 1,901.0% 0.0% 0.0%   Gearing %   27.8% 0.0% 0.0% 10.8% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.1% 3,805.0% 23.5% 12.9% 127.5% 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   0.8 0.7 3.4 2.9 13.8 49.6 0.0 0.0   Current Ratio   1.4 1.5 3.4 2.9 13.8 49.6 0.0 0.0   Cash and cash equivalent   833.6 417.9 423.0 1.8 388.1 371.5 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   486.7 452.0 812.6 503.4 753.8 495.9 -3.2 -3.2   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   495 -163 448 -392 317 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   495 -163 448 -392 312 0 0 0   EBIT / employee   311 -334 369 -397 312 0 0 0   Net earnings / employee   242 -264 282 -314 250 0 0 0