Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Purhøj Landbrug ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.7% 1.1% 2.5% 1.3% 1.7% 0.8% 8.1% 8.1%   Credit score (0-100)   75 85 62 78 72 90 30 30   Credit rating   A A BBB A A AA BB BB   Credit limit (kDKK)   16.9 654.3 0.1 173.3 14.0 1,391.7 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   497 558 531 512 733 246 246 246   Gross profit   115 149 121 61.3 149 216 0.0 0.0   EBITDA   115 149 121 61.3 149 216 0.0 0.0   EBIT   49.5 84.2 -592 47.1 135 202 0.0 0.0   Pre-tax profit (PTP)   -12.0 366.0 -278.7 308.9 43.2 982.7 0.0 0.0   Net earnings   -12.0 274.8 -379.7 222.2 32.8 766.2 0.0 0.0   Pre-tax profit without non-rec. items   -12.0 366 -279 309 43.2 983 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   9,254 9,188 8,001 7,987 7,973 7,958 0.0 0.0   Shareholders equity total   15,853 16,127 15,748 15,970 16,003 16,769 5,769 5,769   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,870 17,766 15,823 16,010 16,028 16,913 5,769 5,769   Net Debt   -4,410 -6,646 -5,896 -6,073 -5,748 -5,998 -5,769 -5,769     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   497 558 531 512 733 246 246 246   Net sales growth   0.0% 12.3% -4.9% -3.5% 43.1% -66.5% 0.0% 0.0%   Gross profit   115 149 121 61.3 149 216 0.0 0.0   Gross profit growth   0.0% 30.2% -18.9% -49.4% 142.9% 45.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   15,870 17,766 15,823 16,010 16,028 16,913 5,769 5,769   Balance sheet change%   0.0% 11.9% -10.9% 1.2% 0.1% 5.5% -65.9% 0.0%   Added value   114.7 149.4 121.2 61.3 149.0 216.2 0.0 0.0   Added value %   23.1% 26.8% 22.8% 12.0% 20.3% 88.0% 0.0% 0.0%   Investments   9,188 -130 -1,900 -28 -28 -28 -7,958 0   Net sales trend   0.0 1.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 -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 %   23.1% 26.8% 22.8% 12.0% 20.3% 88.0% 0.0% 0.0%   EBIT %   10.0% 15.1% -111.5% 9.2% 18.4% 82.2% 0.0% 0.0%   EBIT to gross profit (%)   43.1% 56.3% -488.4% 76.8% 90.4% 93.4% 0.0% 0.0%   Net Earnings %   -2.4% 49.3% -71.6% 43.4% 4.5% 311.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   10.7% 61.0% 62.8% 46.2% 6.4% 317.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   -2.4% 65.6% -52.5% 60.3% 5.9% 399.8% 0.0% 0.0%   ROA %   1.5% 0.5% -3.6% 2.0% 3.4% 6.0% 0.0% 0.0%   ROI %   1.5% 0.5% -3.8% 2.0% 0.3% 6.0% 0.0% 0.0%   ROE %   -0.1% 1.7% -2.4% 1.4% 0.2% 4.7% 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 %   99.9% 90.8% 99.5% 99.8% 99.8% 99.1% 100.0% 100.0%   Relative indebtedness %   3.6% 293.7% 14.1% 7.8% 3.4% 58.8% 0.0% 0.0%   Relative net indebtedness %   -883.9% -897.5% -1,097.1% -1,177.9% -780.8% -2,381.7% -2,347.3% -2,347.3%   Net int. bear. debt to EBITDA, %   -3,844.2% -4,448.3% -4,865.4% -9,901.1% -3,858.2% -2,774.4% 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   370.6 5.2 104.3 200.6 323.6 62.0 0.0 0.0   Current Ratio   370.6 5.2 104.3 200.6 323.6 62.0 0.0 0.0   Cash and cash equivalent   4,410.2 6,646.1 5,895.8 6,073.1 5,748.3 5,998.1 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 39.4 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   1,331.5% 1,537.3% 1,474.2% 1,566.4% 1,098.9% 3,643.6% 2,347.3% 2,347.3%   Net working capital   2,334.9 2,425.4 2,967.2 2,126.7 3,419.6 2,936.5 0.0 0.0   Net working capital %   469.8% 434.7% 559.3% 415.2% 466.5% 1,194.8% 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0