Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gadensgaard Agro 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% 1.3% 1.3%   Bankruptcy risk   1.0% 1.1% 1.2% 4.0% 1.0% 2.8% 8.2% 8.0%   Credit score (0-100)   87 86 81 48 87 58 30 31   Credit rating   A A A BBB A BBB BB BB   Credit limit (kDKK)   788.1 736.7 313.2 0.0 962.0 0.0 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   896 546 905 168 1,246 179 0.0 0.0   EBITDA   584 36.3 77.1 -604 1,244 177 0.0 0.0   EBIT   4.2 -827 -1,085 -1,802 195 -856 0.0 0.0   Pre-tax profit (PTP)   1,613.6 1,935.4 -615.9 -7,455.6 6,788.4 -2,241.8 0.0 0.0   Net earnings   1,613.6 1,935.4 -615.9 -7,455.6 6,788.4 -2,241.8 0.0 0.0   Pre-tax profit without non-rec. items   1,614 1,935 -616 -7,456 6,788 -2,242 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   20,326 21,179 38,550 37,396 36,952 35,973 0.0 0.0   Shareholders equity total   15,832 16,825 16,101 8,529 15,203 12,844 12,522 12,522   Interest-bearing liabilities   27,885 22,645 42,273 41,037 26,671 27,472 0.0 0.0   Balance sheet total (assets)   47,170 44,929 64,577 55,563 43,377 41,484 12,522 12,522   Net Debt   27,868 22,644 42,273 41,037 26,671 27,472 -12,522 -12,522     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   896 546 905 168 1,246 179 0.0 0.0   Gross profit growth   5,890.2% -39.0% 65.5% -81.5% 643.1% -85.6% -100.0% 0.0%   Employees   1 1 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% -50.0% 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)   47,170 44,929 64,577 55,563 43,377 41,484 12,522 12,522   Balance sheet change%   9.7% -4.8% 43.7% -14.0% -21.9% -4.4% -69.8% 0.0%   Added value   584.2 36.3 77.1 -604.4 1,392.7 177.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,090 -10 16,210 -2,352 -1,494 -2,012 -35,973 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 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 (%)   0.5% -151.3% -119.9% -1,074.5% 15.6% -477.5% 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 %   5.3% 5.4% 0.6% -4.2% 20.4% -2.0% 0.0% 0.0%   ROI %   5.5% 5.8% 0.6% -4.6% 21.7% -2.0% 0.0% 0.0%   ROE %   10.7% 11.9% -3.7% -60.5% 57.2% -16.0% 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 %   33.6% 37.4% 24.9% 15.4% 35.0% 31.0% 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, %   4,770.2% 62,429.7% 54,825.1% -6,789.5% 2,143.7% 15,522.3% 0.0% 0.0%   Gearing %   176.1% 134.6% 262.5% 481.1% 175.4% 213.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.1% 2.9% 11.9% 9.8% 5.1% 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   0.1 0.1 0.1 0.0 0.7 0.6 0.0 0.0   Current Ratio   0.4 0.5 0.4 0.2 1.2 0.9 0.0 0.0   Cash and cash equivalent   17.7 1.5 0.2 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   -7,663.6 -5,577.9 -9,048.3 -10,789.0 1,124.7 -541.9 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   584 36 39 -302 1,393 177 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   584 36 39 -302 1,244 177 0 0   EBIT / employee   4 -827 -542 -901 195 -856 0 0   Net earnings / employee   1,614 1,935 -308 -3,728 6,788 -2,242 0 0