Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADAMSHØJ GODS 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   2.3% 2.8% 1.1% 1.1% 4.7% 3.0% 7.7% 7.7%   Credit score (0-100)   66 59 82 85 44 57 32 32   Credit rating   BBB BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.8 0.0 1,300.2 1,928.3 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,598 5,726 6,634 6,668 -3,157 1,417 0.0 0.0   EBITDA   3,552 405 3,425 5,680 -4,026 162 0.0 0.0   EBIT   1,166 -1,832 1,179 3,469 -6,202 -1,422 0.0 0.0   Pre-tax profit (PTP)   -1,886.9 -2,827.5 1,238.6 1,073.0 -8,350.4 -2,863.8 0.0 0.0   Net earnings   -1,420.1 -1,953.4 966.2 952.1 -6,531.7 -2,259.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,887 -2,827 1,239 1,073 -8,350 -2,864 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   109,522 104,281 101,668 98,834 96,677 94,291 0.0 0.0   Shareholders equity total   39,822 37,758 38,724 39,676 33,145 30,885 29,860 29,860   Interest-bearing liabilities   81,239 85,458 79,311 76,220 80,631 82,869 0.0 0.0   Balance sheet total (assets)   138,967 133,462 128,340 121,665 119,934 117,680 29,860 29,860   Net Debt   70,694 74,628 67,422 66,950 71,122 73,252 -29,860 -29,860     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   7,598 5,726 6,634 6,668 -3,157 1,417 0.0 0.0   Gross profit growth   -19.5% -24.6% 15.8% 0.5% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 4 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   138,967 133,462 128,340 121,665 119,934 117,680 29,860 29,860   Balance sheet change%   9.2% -4.0% -3.8% -5.2% -1.4% -1.9% -74.6% 0.0%   Added value   3,551.7 404.8 3,425.3 5,680.5 -3,990.8 162.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11,403 -7,481 -4,871 -5,046 -4,333 -3,971 -94,291 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 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   15.3% -32.0% 17.8% 52.0% 196.5% -100.4% 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 %   1.3% -0.6% 2.0% 3.3% -4.3% 0.5% 0.0% 0.0%   ROI %   1.4% -0.6% 2.1% 3.4% -4.5% 0.5% 0.0% 0.0%   ROE %   -3.5% -5.0% 2.5% 2.4% -17.9% -7.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   28.7% 28.3% 30.2% 32.6% 27.6% 26.2% 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, %   1,990.4% 18,434.5% 1,968.3% 1,178.6% -1,766.6% 45,157.7% 0.0% 0.0%   Gearing %   204.0% 226.3% 204.8% 192.1% 243.3% 268.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 2.5% 1.7% 3.9% 4.0% 4.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.7 0.8 0.8 1.0 0.7 0.7 0.0 0.0   Current Ratio   1.2 1.3 1.4 1.8 1.1 1.1 0.0 0.0   Cash and cash equivalent   10,545.7 10,829.3 11,889.2 9,270.3 9,508.9 9,617.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -5,291.1 -4,856.7 -4,176.8 21.9 -7,884.8 -8,119.8 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 856 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 856 0 0 0 0 0   EBIT / employee   0 0 295 0 0 0 0 0   Net earnings / employee   0 0 242 0 0 0 0 0