Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hjort Knudsen Landbrug 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  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% 1.5% 1.1%   Bankruptcy risk   1.2% 1.3% 1.1% 0.8% 0.5% 0.9% 7.8% 7.4%   Credit score (0-100)   83 82 85 90 98 87 31 33   Credit rating   A A A A AA A BB BBB   Credit limit (kDKK)   605.7 435.6 1,176.3 2,352.8 3,815.9 2,474.3 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   3,537 4,532 5,434 5,336 11,212 5,848 0.0 0.0   EBITDA   2,341 2,806 3,448 3,994 8,999 4,544 0.0 0.0   EBIT   222 -1,227 1,379 2,068 7,034 2,865 0.0 0.0   Pre-tax profit (PTP)   -2,210.8 -3,669.2 -1,190.2 610.7 5,692.2 -113.0 0.0 0.0   Net earnings   -1,660.8 -2,987.6 -980.2 460.7 4,338.2 -75.0 0.0 0.0   Pre-tax profit without non-rec. items   -2,211 -3,669 -1,190 611 5,692 -113 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   102,628 99,837 99,039 98,711 96,695 97,644 0.0 0.0   Shareholders equity total   27,555 25,604 25,857 27,527 33,584 33,204 28,091 28,091   Interest-bearing liabilities   68,312 71,931 75,521 71,157 67,449 67,763 0.0 0.0   Balance sheet total (assets)   117,045 111,649 109,465 108,978 110,887 108,506 28,091 28,091   Net Debt   65,283 70,259 74,969 71,157 67,449 67,763 -28,091 -28,091     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   3,537 4,532 5,434 5,336 11,212 5,848 0.0 0.0   Gross profit growth   -29.5% 28.1% 19.9% -1.8% 110.1% -47.8% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   117,045 111,649 109,465 108,978 110,887 108,506 28,091 28,091   Balance sheet change%   -1.2% -4.6% -2.0% -0.4% 1.8% -2.1% -74.1% 0.0%   Added value   2,341.3 2,806.0 3,448.2 3,993.6 8,959.7 4,543.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,963 -6,184 -2,499 -2,694 -4,148 -708 -94,680 -2,715   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   6.3% -27.1% 25.4% 38.8% 62.7% 49.0% 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 %   0.2% -1.1% 1.3% 1.9% 6.4% 2.6% 0.0% 0.0%   ROI %   0.2% -1.2% 1.3% 2.0% 6.7% 2.7% 0.0% 0.0%   ROE %   -6.0% -11.2% -3.8% 1.7% 14.2% -0.2% 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 %   23.5% 22.9% 23.6% 25.3% 30.3% 30.6% 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, %   2,788.3% 2,503.9% 2,174.1% 1,781.8% 749.5% 1,491.4% 0.0% 0.0%   Gearing %   247.9% 280.9% 292.1% 258.5% 200.8% 204.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.5% 3.5% 2.0% 2.0% 4.5% 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   0.4 0.3 0.3 0.1 0.3 0.3 0.0 0.0   Current Ratio   0.8 0.5 0.5 0.5 1.1 0.7 0.0 0.0   Cash and cash equivalent   3,029.2 1,672.0 552.0 0.0 0.6 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   -3,239.1 -6,759.0 -5,917.6 -6,238.1 1,296.8 -2,222.3 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   0 0 0 0 0 1,515 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1,515 0 0   EBIT / employee   0 0 0 0 0 955 0 0   Net earnings / employee   0 0 0 0 0 -25 0 0