Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bötschi Agro 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  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   1.4% 1.2% 1.2% 1.3% 1.7% 1.5% 12.1% 11.9%   Credit score (0-100)   80 82 83 78 73 74 20 20   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   27.3 71.5 127.2 43.8 4.7 12.1 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   721 785 1,225 1,364 975 901 0.0 0.0   EBITDA   744 715 981 1,167 904 637 0.0 0.0   EBIT   526 459 676 350 480 479 0.0 0.0   Pre-tax profit (PTP)   220.2 149.3 361.1 -9.0 153.6 158.7 0.0 0.0   Net earnings   72.4 371.9 271.0 -25.3 122.9 114.2 0.0 0.0   Pre-tax profit without non-rec. items   220 149 361 -9.0 154 159 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   16,598 16,575 16,456 16,230 15,907 15,657 0.0 0.0   Shareholders equity total   2,635 2,778 3,051 3,028 3,153 3,259 575 575   Interest-bearing liabilities   15,594 15,692 15,907 14,343 14,472 14,559 0.0 0.0   Balance sheet total (assets)   18,836 19,390 20,181 18,565 18,921 18,916 575 575   Net Debt   14,563 14,420 14,085 13,797 13,366 13,454 -575 -575     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   721 785 1,225 1,364 975 901 0.0 0.0   Gross profit growth   -21.0% 8.9% 56.1% 11.3% -28.5% -7.6% -100.0% 0.0%   Employees   0 0 0 0 0 1 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)   18,836 19,390 20,181 18,565 18,921 18,916 575 575   Balance sheet change%   1.5% 2.9% 4.1% -8.0% 1.9% -0.0% -97.0% 0.0%   Added value   744.5 714.7 948.4 936.8 1,066.1 747.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -324 25 -643 -834 -600 -543 -13,481 -2,183   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   72.9% 58.5% 55.2% 25.7% 49.2% 53.2% 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 %   2.8% 2.4% 3.4% 1.8% 2.6% 2.6% 0.0% 0.0%   ROI %   2.9% 2.5% 3.5% 1.9% 2.7% 2.7% 0.0% 0.0%   ROE %   2.8% 13.7% 9.3% -0.8% 4.0% 3.6% 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 %   14.0% 14.3% 15.1% 16.3% 16.7% 17.2% 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, %   1,956.0% 2,017.6% 1,436.1% 1,181.9% 1,478.5% 2,112.5% 0.0% 0.0%   Gearing %   591.7% 564.8% 521.4% 473.7% 459.0% 446.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.0% 2.0% 2.4% 2.3% 2.2% 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   0.2 0.3 0.3 0.2 0.3 0.2 0.0 0.0   Current Ratio   0.3 0.4 0.5 0.3 0.4 0.4 0.0 0.0   Cash and cash equivalent   1,031.0 1,272.0 1,822.2 545.7 1,106.1 1,105.9 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   -4,192.3 -3,922.0 -3,534.6 -5,464.5 -5,095.9 -4,686.7 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   0 0 0 0 0 748 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 637 0 0   EBIT / employee   0 0 0 0 0 479 0 0   Net earnings / employee   0 0 0 0 0 114 0 0