Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ROYAL DANISH FISH GROUP 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% 0.6% 0.6%   Bankruptcy risk   1.0% 1.0% 1.1% 0.8% 0.7% 0.6% 7.7% 7.7%   Credit score (0-100)   87 88 83 91 94 97 32 32   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   2,002.0 2,315.1 1,339.6 4,652.8 5,113.1 7,116.8 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   1,430 1,330 1,272 2,400 2,640 2,640 0.0 0.0   EBITDA   -80.4 0.6 -7.3 -466 -18.0 248 0.0 0.0   EBIT   -80.4 0.6 -7.3 -466 -18.0 248 0.0 0.0   Pre-tax profit (PTP)   1,905.8 446.0 1,838.7 13,299.6 10,637.5 2,994.9 0.0 0.0   Net earnings   1,707.4 393.8 1,826.4 13,507.2 10,627.0 2,913.5 0.0 0.0   Pre-tax profit without non-rec. items   1,906 446 1,839 13,300 10,638 2,995 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   156 112 72.3 53.2 22.1 14.4 0.0 0.0   Shareholders equity total   41,263 39,848 40,259 54,507 50,746 70,947 26,957 26,957   Interest-bearing liabilities   6,888 2,105 2,257 8,282 14,542 0.0 0.0 0.0   Balance sheet total (assets)   52,861 46,282 46,940 63,633 65,764 71,823 26,957 26,957   Net Debt   6,886 2,098 2,208 8,250 4,760 -2,958 -26,957 -26,957     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   1,430 1,330 1,272 2,400 2,640 2,640 0.0 0.0   Gross profit growth   -47.0% -7.0% -4.4% 88.7% 10.0% 0.0% -100.0% 0.0%   Employees   3 3 3 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% 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)   52,861 46,282 46,940 63,633 65,764 71,823 26,957 26,957   Balance sheet change%   -15.3% -12.4% 1.4% 35.6% 3.3% 9.2% -62.5% 0.0%   Added value   -80.4 0.6 -7.3 -466.1 -18.0 248.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -51 -44 -40 -19 -31 -8 -14 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 -1.0 -2.0 -3.0 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 (%)   -5.6% 0.0% -0.6% -19.4% -0.7% 9.4% 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 %   4.0% 1.4% 4.1% 25.3% 16.8% 4.8% 0.0% 0.0%   ROI %   4.2% 1.5% 4.5% 26.5% 16.9% 4.9% 0.0% 0.0%   ROE %   4.0% 1.0% 4.6% 28.5% 20.2% 4.8% 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 %   78.1% 86.1% 85.8% 85.7% 77.2% 98.8% 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, %   -8,563.6% 351,937.6% -30,363.1% -1,770.0% -26,509.0% -1,191.6% 0.0% 0.0%   Gearing %   16.7% 5.3% 5.6% 15.2% 28.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 5.0% 2.7% 12.7% 1.9% 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   1.6 0.1 0.3 0.4 1.0 13.0 0.0 0.0   Current Ratio   1.6 0.1 0.3 0.4 1.0 13.0 0.0 0.0   Cash and cash equivalent   1.6 7.3 48.8 31.6 9,782.3 2,958.1 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   6,480.9 -5,714.9 -4,831.7 -5,548.7 519.6 10,520.3 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   -27 0 -2 -155 -9 124 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -27 0 -2 -155 -9 124 0 0   EBIT / employee   -27 0 -2 -155 -9 124 0 0   Net earnings / employee   569 131 609 4,502 5,314 1,457 0 0