Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ROKKEDAHL LANDBRUG ØKOLOGI ApS

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   6.8% 12.5% 9.1% 5.6% 1.7% 1.0% 8.3% 8.2%   Credit score (0-100)   37 20 27 39 72 84 30 30   Credit rating   BBB BB BB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 21.0 1,619.5 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   714 7,287 4,204 5,749 5,858 4,340 0.0 0.0   EBITDA   714 7,287 4,204 5,749 5,858 4,340 0.0 0.0   EBIT   602 7,222 4,204 5,749 5,858 3,285 0.0 0.0   Pre-tax profit (PTP)   414.4 7,411.5 5,188.2 6,469.7 6,334.1 4,418.5 0.0 0.0   Net earnings   331.4 5,769.5 4,072.3 5,041.2 4,938.8 3,445.8 0.0 0.0   Pre-tax profit without non-rec. items   414 7,411 5,188 6,470 6,334 4,418 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   3,641 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,148 6,918 10,990 16,031 20,970 24,416 6,077 6,077   Interest-bearing liabilities   5,302 0.0 810 10,173 5,799 9,358 0.0 0.0   Balance sheet total (assets)   17,319 31,748 33,619 44,285 48,624 51,683 6,077 6,077   Net Debt   3,913 -423 127 10,173 5,799 9,358 -6,077 -6,077     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   714 7,287 4,204 5,749 5,858 4,340 0.0 0.0   Gross profit growth   -45.6% 920.5% -42.3% 36.8% 1.9% -25.9% -100.0% 0.0%   Employees   1 1 1 1 1 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)   17,319 31,748 33,619 44,285 48,624 51,683 6,077 6,077   Balance sheet change%   148.2% 83.3% 5.9% 31.7% 9.8% 6.3% -88.2% 0.0%   Added value   714.1 7,286.9 4,204.2 5,749.4 5,858.0 4,339.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,587 -3,707 0 0 5,271 -2,108 -4,217 0   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 (%)   84.3% 99.1% 100.0% 100.0% 100.0% 75.7% 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 %   5.7% 30.3% 15.9% 17.5% 14.6% 10.0% 0.0% 0.0%   ROI %   14.4% 105.4% 52.5% 34.5% 24.4% 15.8% 0.0% 0.0%   ROE %   33.7% 143.1% 45.5% 37.3% 26.7% 15.2% 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 %   6.6% 21.8% 32.7% 36.2% 43.1% 47.2% 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, %   548.0% -5.8% 3.0% 176.9% 99.0% 215.7% 0.0% 0.0%   Gearing %   461.7% 0.0% 7.4% 63.5% 27.7% 38.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 0.6% 1.5% 6.6% 5.7% 8.0% 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   0.5 1.0 1.1 1.2 1.3 1.5 0.0 0.0   Current Ratio   0.9 1.3 1.5 1.6 1.7 1.8 0.0 0.0   Cash and cash equivalent   1,389.1 423.4 683.1 0.0 0.0 0.0 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   -1,926.3 7,651.5 11,805.9 17,185.7 17,583.3 20,069.5 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 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   714 7,287 4,204 5,749 5,858 4,340 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   714 7,287 4,204 5,749 5,858 4,340 0 0   EBIT / employee   602 7,222 4,204 5,749 5,858 3,285 0 0   Net earnings / employee   331 5,770 4,072 5,041 4,939 3,446 0 0