Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUNKBRO SVINEAVL 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   0.5% 0.5% 0.7% 0.6% 2.8% 0.5% 4.4% 4.4%   Credit score (0-100)   99 99 94 98 58 98 47 47   Credit rating   AAA AAA AA AA BBB AA BBB BBB   Credit limit (kDKK)   2,977.0 3,856.6 3,714.3 4,274.0 0.0 5,091.0 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   12,059 16,217 10,540 10,040 1,786 11,910 0.0 0.0   EBITDA   5,754 9,009 -24.3 1,260 -3,609 5,081 0.0 0.0   EBIT   4,928 8,097 1,477 1,553 -6,191 3,666 0.0 0.0   Pre-tax profit (PTP)   5,546.9 10,405.0 6,656.1 3,260.7 -6,003.0 7,332.9 0.0 0.0   Net earnings   4,517.0 8,775.4 6,147.4 2,752.2 -4,454.1 6,727.6 0.0 0.0   Pre-tax profit without non-rec. items   5,547 10,405 6,656 3,261 -6,003 7,333 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   19,227 21,478 17,932 14,541 14,645 15,296 0.0 0.0   Shareholders equity total   25,438 32,213 38,361 41,113 41,303 48,031 25,494 25,494   Interest-bearing liabilities   2,437 3,081 849 3,859 11,096 11,643 0.0 0.0   Balance sheet total (assets)   34,587 44,897 50,014 53,148 58,610 69,762 25,494 25,494   Net Debt   2,437 3,081 849 3,859 11,096 11,643 -24,524 -24,524     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   12,059 16,217 10,540 10,040 1,786 11,910 0.0 0.0   Gross profit growth   -43.6% 34.5% -35.0% -4.7% -82.2% 566.8% -100.0% 0.0%   Employees   0 0 0 0 0 18 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)   34,587 44,897 50,014 53,148 58,610 69,762 25,494 25,494   Balance sheet change%   4.9% 29.8% 11.4% 6.3% 10.3% 19.0% -63.5% 0.0%   Added value   5,753.6 9,008.6 2,474.4 2,438.7 -5,305.2 4,819.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   101 949 -4,933 -4,667 -1,172 -925 -15,296 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 5.0 -1.0 1.0 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 (%)   40.9% 49.9% 14.0% 15.5% -346.6% 30.8% 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 %   17.2% 26.8% 14.3% 6.7% -10.1% 12.2% 0.0% 0.0%   ROI %   19.4% 30.8% 16.8% 7.7% -10.9% 13.4% 0.0% 0.0%   ROE %   19.5% 30.4% 17.4% 6.9% -10.8% 15.1% 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 %   73.5% 71.7% 76.7% 77.4% 70.5% 68.8% 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, %   42.4% 34.2% -3,492.5% 306.3% -307.5% 229.1% 0.0% 0.0%   Gearing %   9.6% 9.6% 2.2% 9.4% 26.9% 24.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 9.6% 7.0% 9.1% 5.0% 4.6% 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 0.6 1.0 1.2 0.6 0.6 0.0 0.0   Current Ratio   1.2 1.4 1.8 2.5 1.4 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 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   1,508.6 4,146.3 7,032.2 12,398.5 5,654.1 9,450.6 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 0 268 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 282 0 0   EBIT / employee   0 0 0 0 0 204 0 0   Net earnings / employee   0 0 0 0 0 374 0 0