Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

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

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 1.7% 1.5% 2.4% 1.6% 8.2% 8.2%   Credit score (0-100)   0 0 71 75 62 75 30 30   Credit rating   N/A N/A A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 5.9 31.8 0.1 25.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 3,184 6,738 2,374 4,234 0.0 0.0   EBITDA   0.0 0.0 2,612 5,364 1,133 2,701 0.0 0.0   EBIT   0.0 0.0 2,342 4,880 531 2,037 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,963.6 4,596.5 53.4 691.8 0.0 0.0   Net earnings   0.0 0.0 1,512.5 3,658.9 41.5 470.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,964 4,597 53.4 692 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 11,555 15,571 16,346 28,123 0.0 0.0   Shareholders equity total   0.0 0.0 3,740 7,399 7,441 7,911 7,589 7,589   Interest-bearing liabilities   0.0 0.0 13,616 13,368 14,927 26,872 0.0 0.0   Balance sheet total (assets)   0.0 0.0 18,676 23,368 25,170 37,075 7,589 7,589   Net Debt   0.0 0.0 10,759 13,368 14,927 26,426 -7,589 -7,589     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 3,184 6,738 2,374 4,234 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 111.6% -64.8% 78.4% -100.0% 0.0%   Employees   0 0 2 3 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 0.0% 33.3% -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)   0 0 18,676 23,368 25,170 37,075 7,589 7,589   Balance sheet change%   0.0% 0.0% 0.0% 25.1% 7.7% 47.3% -79.5% 0.0%   Added value   0.0 0.0 2,612.5 5,363.7 1,013.8 2,701.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 11,319 3,499 172 11,114 -28,123 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 0.0% 73.6% 72.4% 22.4% 48.1% 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 %   0.0% 0.0% 12.5% 23.2% 2.3% 7.0% 0.0% 0.0%   ROI %   0.0% 0.0% 13.0% 24.7% 2.5% 7.5% 0.0% 0.0%   ROE %   0.0% 0.0% 40.4% 65.7% 0.6% 6.1% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 20.0% 31.7% 29.6% 21.3% 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, %   0.0% 0.0% 411.9% 249.2% 1,317.5% 978.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 364.0% 180.7% 200.6% 339.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.6% 2.1% 3.5% 7.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.9 0.6 0.7 0.5 0.0 0.0   Current Ratio   0.0 0.0 1.5 1.6 1.6 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,856.3 0.0 0.0 446.7 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 2,403.1 2,896.8 3,190.6 3,387.1 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,306 1,788 338 675 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,306 1,788 378 675 0 0   EBIT / employee   0 0 1,171 1,627 177 509 0 0   Net earnings / employee   0 0 756 1,220 14 118 0 0