Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ESKEHAVE 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   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   1.1% 2.2% 0.8% 1.7% 0.8% 1.0% 7.7% 7.7%   Credit score (0-100)   87 68 90 72 92 84 32 32   Credit rating   A BBB A A AA A BB BB   Credit limit (kDKK)   994.5 0.6 3,599.4 36.5 5,002.3 2,720.4 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   3,975 -988 21,830 1,462 1,541 2,199 0.0 0.0   EBITDA   149 -988 21,830 1,462 1,541 2,199 0.0 0.0   EBIT   -1,515 -2,705 20,794 -68.4 18.8 1,681 0.0 0.0   Pre-tax profit (PTP)   -1,868.7 -3,235.7 16,310.2 -3,644.3 10,005.7 -4,044.0 0.0 0.0   Net earnings   -1,618.7 -2,709.3 13,321.5 -3,644.3 8,520.3 -2,637.7 0.0 0.0   Pre-tax profit without non-rec. items   -1,869 -3,236 16,310 -3,644 10,006 -4,044 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   77,702 76,005 69,290 67,784 66,262 65,745 0.0 0.0   Shareholders equity total   21,449 18,740 32,061 28,417 58,637 56,000 21,710 21,710   Interest-bearing liabilities   62,478 63,830 74,093 67,331 19,190 55,610 0.0 0.0   Balance sheet total (assets)   83,937 82,579 108,827 98,420 81,985 111,620 21,710 21,710   Net Debt   62,344 62,491 73,981 67,331 19,100 55,608 -21,710 -21,710     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   3,975 -988 21,830 1,462 1,541 2,199 0.0 0.0   Gross profit growth   17.3% 0.0% 0.0% -93.3% 5.4% 42.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   83,937 82,579 108,827 98,420 81,985 111,620 21,710 21,710   Balance sheet change%   -2.4% -1.6% 31.8% -9.6% -16.7% 36.1% -80.6% 0.0%   Added value   148.9 -987.7 21,829.9 1,461.7 1,548.9 2,198.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,311 -3,414 -7,751 -3,036 -3,044 -1,035 -65,745 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 1.0 -1.0 1.0 2.0 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 (%)   -38.1% 273.8% 95.3% -4.7% 1.2% 76.5% 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 %   -1.6% -2.8% 21.5% -2.6% 12.3% -2.2% 0.0% 0.0%   ROI %   -1.6% -2.8% 21.8% -2.7% 12.7% -2.2% 0.0% 0.0%   ROE %   -7.3% -13.5% 52.4% -12.1% 19.6% -4.6% 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 %   25.6% 22.7% 29.5% 28.9% 71.5% 50.2% 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, %   41,868.4% -6,326.9% 338.9% 4,606.3% 1,239.5% 2,529.2% 0.0% 0.0%   Gearing %   291.3% 340.6% 231.1% 236.9% 32.7% 99.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 1.4% 6.2% 1.4% 2.4% 5.2% 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   9.1 0.0 7.1 3.1 0.7 79.3 0.0 0.0   Current Ratio   9.1 0.0 7.1 3.1 0.7 79.3 0.0 0.0   Cash and cash equivalent   133.8 1,338.1 112.6 0.2 89.5 2.4 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   1,449.8 -61,871.5 30,013.8 17,624.0 -5,516.5 40,747.5 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0