Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVS KORN A/S. KORN- OG FODERSTOFAGENTUR 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 2019/6 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   1.1% 1.2% 1.1% 2.0% 1.1% 0.6% 16.2% 16.2%   Credit score (0-100)   86 84 84 67 84 97 11 11   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   1,050.5 1,154.0 599.4 2.1 2,374.4 3,669.2 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   0 0 0 0 0 0 0 0   Gross profit   18,834 24,137 19,160 26,078 23,594 25,343 0.0 0.0   EBITDA   9,984 15,683 12,219 18,987 14,660 13,223 0.0 0.0   EBIT   9,896 15,317 11,150 18,414 14,153 12,900 0.0 0.0   Pre-tax profit (PTP)   11,592.7 21,589.7 7,184.0 119.6 46,142.8 23,483.4 0.0 0.0   Net earnings   9,315.6 17,754.0 5,544.0 0.0 38,950.7 19,107.5 0.0 0.0   Pre-tax profit without non-rec. items   11,593 21,589 7,184 6,684 46,143 23,483 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   107 752 1,516 1,196 882 672 0.0 0.0   Shareholders equity total   10,176 18,630 6,374 9,177 41,328 19,935 185 185   Interest-bearing liabilities   0.0 0.0 62.8 7,764 725 8,399 0.0 0.0   Balance sheet total (assets)   22,225 29,820 11,343 20,454 54,449 44,427 185 185   Net Debt   -14,837 -17,636 -3,314 5,486 -28,051 -17,133 -185 -185     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   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   18,834 24,137 19,160 26,078 23,594 25,343 0.0 0.0   Gross profit growth   -17.4% 28.2% -20.6% 36.1% -9.5% 7.4% -100.0% 0.0%   Employees   9 9 9 0 7 8 0 0   Employee growth %   -25.0% 0.0% 0.0% -100.0% 0.0% 14.3% -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)   22,225 29,820 11,343 20,454 54,449 44,427 185 185   Balance sheet change%   -4.0% 34.2% -62.0% 80.3% 166.2% -18.4% -99.6% 0.0%   Added value   9,984.4 15,683.4 12,219.1 18,987.0 14,726.5 13,222.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   771 41 -542 -1,129 -1,014 -533 -672 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 5.0 5.0 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 %   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 (%)   52.5% 63.5% 58.2% 70.6% 60.0% 50.9% 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 %   51.4% 83.1% 53.7% 175.7% 123.4% 48.6% 0.0% 0.0%   ROI %   99.9% 146.2% 84.0% 233.9% 156.4% 68.1% 0.0% 0.0%   ROE %   79.8% 123.3% 44.3% 0.0% 154.2% 62.4% 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 %   45.8% 62.5% 56.2% 31.0% 75.9% 44.9% 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, %   -148.6% -112.4% -27.1% 28.9% -191.3% -129.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.0% 84.6% 1.8% 42.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7,069.7% 211,859.1% 12,293.2% 543.0% 2.1% 11.8% 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   1.8 3.4 3.2 0.9 7.8 1.9 0.0 0.0   Current Ratio   1.8 3.4 3.2 0.9 7.8 1.9 0.0 0.0   Cash and cash equivalent   14,836.7 17,635.8 3,376.8 2,277.8 28,776.5 25,532.0 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 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   8,131.8 16,284.0 6,286.0 -1,122.0 24,961.1 7,472.5 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 2019/6 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   1,109 1,743 1,358 0 2,104 1,653 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,109 1,743 1,358 0 2,094 1,653 0 0   EBIT / employee   1,100 1,702 1,239 0 2,022 1,612 0 0   Net earnings / employee   1,035 1,973 616 0 5,564 2,388 0 0