Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TRIGE MINKFARM 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   6.9% 3.3% 11.1% 5.2% 7.3% 7.8% 9.0% 9.0%   Credit score (0-100)   36 56 22 41 32 30 27 27   Credit rating   BBB BBB BB BBB BBB BB 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   126 653 -737 875 1,012 1,562 0.0 0.0   EBITDA   -145 457 -776 858 1,012 1,562 0.0 0.0   EBIT   -184 442 -791 856 1,005 1,557 0.0 0.0   Pre-tax profit (PTP)   -195.5 432.3 -793.2 812.5 995.1 1,578.4 0.0 0.0   Net earnings   -152.4 337.2 -612.7 627.7 776.2 1,231.0 0.0 0.0   Pre-tax profit without non-rec. items   -195 432 -793 813 995 1,578 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   33.4 18.8 19.4 17.5 10.1 4.6 0.0 0.0   Shareholders equity total   2,046 2,383 1,770 2,398 3,060 4,173 3,926 3,926   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,675 2,594 2,783 2,617 3,342 4,821 3,926 3,926   Net Debt   -18.4 -162 -64.7 -1,236 -2,220 -4,439 -3,926 -3,926     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   126 653 -737 875 1,012 1,562 0.0 0.0   Gross profit growth   905.6% 419.7% 0.0% 0.0% 15.7% 54.4% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   2,675 2,594 2,783 2,617 3,342 4,821 3,926 3,926   Balance sheet change%   19.1% -3.0% 7.3% -6.0% 27.7% 44.2% -18.6% 0.0%   Added value   -144.7 456.8 -775.6 858.0 1,006.6 1,562.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -78 -29 -15 -4 -15 -11 -5 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   -146.2% 67.7% 107.3% 97.9% 99.3% 99.7% 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 %   -7.5% 16.8% -29.4% 31.7% 33.7% 38.7% 0.0% 0.0%   ROI %   -8.7% 20.0% -38.1% 41.1% 35.4% 39.4% 0.0% 0.0%   ROE %   -7.2% 15.2% -29.5% 30.1% 28.4% 34.0% 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 %   76.5% 91.9% 63.6% 91.6% 91.5% 86.6% 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, %   12.7% -35.5% 8.3% -144.0% -219.4% -284.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.5 0.8 0.5 5.7 36.5 56.5 0.0 0.0   Current Ratio   4.2 12.2 2.7 12.0 54.8 61.3 0.0 0.0   Cash and cash equivalent   18.4 162.2 64.7 1,235.7 2,220.4 4,439.0 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   2,012.2 2,364.0 1,750.7 2,383.2 3,271.3 4,737.4 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 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   0 457 -776 858 1,007 1,562 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 457 -776 858 1,012 1,562 0 0   EBIT / employee   0 442 -791 856 1,005 1,557 0 0   Net earnings / employee   0 337 -613 628 776 1,231 0 0