Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RIBE JAGT OG FISKERI 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 2019/5 2019 2020/5 2020 2021/5 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% 3.5% 3.5%   Bankruptcy risk   1.7% 1.4% 1.1% 1.3% 3.4% 1.4% 6.4% 6.3%   Credit score (0-100)   75 80 85 78 53 76 37 38   Credit rating   A A A A BBB A BBB BBB   Credit limit (kDKK)   2.8 24.7 122.2 36.0 0.0 24.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 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   1,503 1,881 1,748 1,214 1,242 2,478 0.0 0.0   EBITDA   609 1,001 1,002 871 -241 1,150 0.0 0.0   EBIT   548 940 941 806 -382 996 0.0 0.0   Pre-tax profit (PTP)   441.5 859.5 935.5 780.2 -506.9 768.5 0.0 0.0   Net earnings   344.0 669.9 729.5 608.5 -396.2 594.2 0.0 0.0   Pre-tax profit without non-rec. items   442 859 936 780 -507 769 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   2,642 2,581 2,520 5,711 5,591 5,470 0.0 0.0   Shareholders equity total   2,074 1,944 2,074 2,682 2,286 2,880 2,331 2,331   Interest-bearing liabilities   2,801 2,217 1,599 3,809 5,450 4,647 0.0 0.0   Balance sheet total (assets)   5,983 5,725 6,084 8,677 8,749 9,979 2,331 2,331   Net Debt   2,796 2,213 1,594 3,797 5,404 4,424 -2,220 -2,220     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 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   1,503 1,881 1,748 1,214 1,242 2,478 0.0 0.0   Gross profit growth   -11.2% 25.1% -7.1% -30.6% 2.4% 99.5% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   5,983 5,725 6,084 8,677 8,749 9,979 2,331 2,331   Balance sheet change%   2.1% -4.3% 6.3% 42.6% 0.8% 14.1% -76.6% 0.0%   Added value   608.8 1,001.4 1,002.2 871.4 -317.0 1,149.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -123 -123 -122 3,165 -154 -308 -5,470 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 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 (%)   36.4% 50.0% 53.9% 66.5% -30.7% 40.2% 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 %   9.4% 16.8% 16.7% 11.2% -4.4% 10.8% 0.0% 0.0%   ROI %   11.2% 20.9% 23.9% 15.6% -5.2% 12.9% 0.0% 0.0%   ROE %   15.8% 33.3% 36.3% 25.6% -15.9% 23.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   34.7% 34.0% 34.1% 31.1% 26.2% 28.9% 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, %   459.4% 221.0% 159.1% 435.7% -2,238.2% 384.8% 0.0% 0.0%   Gearing %   135.0% 114.1% 77.1% 142.0% 238.4% 161.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 4.9% 2.5% 1.8% 2.7% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.5 0.6 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.4 1.6 1.3 0.9 0.8 0.9 0.0 0.0   Cash and cash equivalent   4.2 4.1 4.6 11.7 45.5 223.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 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   1,036.3 1,185.0 872.7 -161.2 -845.8 -237.2 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 2019/5 2019 2020/5 2020 2021/5 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   203 334 334 290 -106 383 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   203 334 334 290 -80 383 0 0   EBIT / employee   183 313 314 269 -127 332 0 0   Net earnings / employee   115 223 243 203 -132 198 0 0