Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TOP FOOD 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  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   1.3% 2.7% 2.3% 0.0% 1.3% 1.3% 4.7% 4.4%   Credit score (0-100)   82 60 63 0 78 79 46 47   Credit rating   A BBB BBB N/A A A BBB BBB   Credit limit (kDKK)   117.7 0.0 0.1 0.0 144.8 138.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,152 5,910 7,216 0.0 11,982 8,794 0.0 0.0   EBITDA   2,425 2,118 2,795 0.0 5,131 4,630 0.0 0.0   EBIT   1,942 1,572 2,263 0.0 4,296 3,282 0.0 0.0   Pre-tax profit (PTP)   1,904.3 1,419.4 1,834.3 0.0 3,739.5 2,789.2 0.0 0.0   Net earnings   1,484.8 1,093.1 1,396.0 0.0 2,930.1 2,214.2 0.0 0.0   Pre-tax profit without non-rec. items   1,904 1,419 1,834 0.0 3,739 2,789 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5,523 5,210 4,968 0.0 5,878 10,102 0.0 0.0   Shareholders equity total   5,738 3,841 5,237 0.0 8,168 10,382 6,946 6,946   Interest-bearing liabilities   2,872 7,498 10,318 0.0 7,726 12,732 0.0 0.0   Balance sheet total (assets)   13,497 17,835 24,539 0.0 20,281 27,311 6,946 6,946   Net Debt   2,872 7,498 10,318 0.0 7,726 12,732 -5,292 -5,292     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   6,152 5,910 7,216 0.0 11,982 8,794 0.0 0.0   Gross profit growth   -12.7% -3.9% 22.1% -100.0% 0.0% -26.6% -100.0% 0.0%   Employees   9 9 9 0 10 9 0 0   Employee growth %   -10.0% 0.0% 0.0% -100.0% 0.0% -10.0% -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)   13,497 17,835 24,539 0 20,281 27,311 6,946 6,946   Balance sheet change%   -11.3% 32.1% 37.6% -100.0% 0.0% 34.7% -74.6% 0.0%   Added value   2,424.6 2,117.6 2,795.3 0.0 4,296.0 4,630.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -447 -613 -879 -2,657 11 7,008 -7,744 -2,436   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 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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 (%)   31.6% 26.6% 31.4% 0.0% 35.9% 37.3% 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 %   13.8% 10.4% 11.2% 0.0% 22.5% 15.0% 0.0% 0.0%   ROI %   19.0% 14.4% 16.3% 0.0% 25.6% 16.6% 0.0% 0.0%   ROE %   24.8% 22.8% 30.8% 0.0% 35.9% 23.9% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   42.5% 21.5% 21.3% 0.0% 40.3% 38.0% 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, %   118.4% 354.1% 369.1% 0.0% 150.6% 275.0% 0.0% 0.0%   Gearing %   50.0% 195.2% 197.0% 0.0% 94.6% 122.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 4.2% 6.0% 0.0% 21.5% 7.5% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.9 1.1 1.0 0.0 1.6 1.0 0.0 0.0   Current Ratio   2.0 1.8 1.5 0.0 2.3 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.1 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   4,009.9 5,439.6 6,289.9 0.0 7,946.4 3,929.6 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  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   269 235 311 0 430 514 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   269 235 311 0 513 514 0 0   EBIT / employee   216 175 251 0 430 365 0 0   Net earnings / employee   165 121 155 0 293 246 0 0