Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S RISHØJ MINK 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   1.9% 2.0% 1.5% 2.6% 1.5% 1.5% 7.5% 7.4%   Credit score (0-100)   71 70 76 59 75 75 32 33   Credit rating   A A A BBB A A BB BBB   Credit limit (kDKK)   0.5 0.3 45.2 0.0 66.9 154.6 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   3,375 2,473 8,882 682 14,297 13,710 0.0 0.0   EBITDA   2,126 1,284 7,677 277 14,158 13,672 0.0 0.0   EBIT   1,524 753 7,121 -295 13,611 13,114 0.0 0.0   Pre-tax profit (PTP)   653.0 -1.0 6,139.0 -957.0 13,458.0 14,256.4 0.0 0.0   Net earnings   653.0 -1.0 6,139.0 -957.0 13,458.0 14,256.4 0.0 0.0   Pre-tax profit without non-rec. items   653 -1.0 6,139 -957 13,458 14,256 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   9,312 9,127 8,867 8,454 7,909 7,507 0.0 0.0   Shareholders equity total   1,285 957 6,767 4,475 14,831 23,956 32,377 32,377   Interest-bearing liabilities   16,981 18,866 23,647 9,039 324 309 0.0 0.0   Balance sheet total (assets)   21,673 19,941 30,588 13,600 15,299 24,272 32,377 32,377   Net Debt   16,981 18,866 23,647 9,039 -1,006 -6,188 -32,377 -32,377     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   3,375 2,473 8,882 682 14,297 13,710 0.0 0.0   Gross profit growth   -14.2% -26.7% 259.2% -92.3% 1,996.3% -4.1% -100.0% 0.0%   Employees   5 4 5 1 1 1 0 0   Employee growth %   -99.9% -22.6% 13.4% -76.3% -37.3% 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)   21,673 19,941 30,588 13,600 15,299 24,272 32,377 32,377   Balance sheet change%   4.3% -8.0% 53.4% -55.5% 12.5% 58.6% 33.4% 0.0%   Added value   2,126.0 1,284.0 7,677.0 277.0 14,183.0 13,671.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,202 -716 -817 -985 -1,092 -959 -7,507 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 -1.0 1.0 2.0 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 (%)   45.2% 30.4% 80.2% -43.3% 95.2% 95.7% 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 %   7.2% 3.6% 28.2% -1.3% 94.3% 73.4% 0.0% 0.0%   ROI %   8.1% 4.0% 28.4% -1.3% 95.1% 73.7% 0.0% 0.0%   ROE %   52.4% -0.1% 159.0% -17.0% 139.4% 73.5% 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 %   5.9% 4.8% 22.1% 32.9% 96.9% 98.7% 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, %   798.7% 1,469.3% 308.0% 3,263.2% -7.1% -45.3% 0.0% 0.0%   Gearing %   1,321.5% 1,971.4% 349.4% 202.0% 2.2% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 4.2% 4.6% 4.1% 3.7% 85.4% 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   0.0 0.0 0.8 0.2 31.3 954.0 0.0 0.0   Current Ratio   0.7 0.6 1.0 0.6 45.4 1,005.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,330.0 6,497.0 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   -5,214.0 -5,626.0 174.0 -2,367.0 6,931.0 16,445.3 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   401 313 1,651 252 20,555 19,814 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   401 313 1,651 252 20,519 19,814 0 0   EBIT / employee   288 184 1,531 -268 19,726 19,006 0 0   Net earnings / employee   123 -0 1,320 -870 19,504 20,661 0 0