Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TUDVAD 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   1.7% 16.4% 4.7% 3.3% 8.3% 26.2% 20.3% 16.0%   Credit score (0-100)   75 12 47 54 28 2 4 12   Credit rating   A BB BBB BBB BB B B BB   Credit limit (kDKK)   4.0 -0.0 0.0 0.0 0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,366 -707 2,448 1,793 305 -1,522 0.0 0.0   EBITDA   3,366 -707 2,339 647 -420 -844 0.0 0.0   EBIT   3,147 -923 2,149 1,630 268 -1,544 0.0 0.0   Pre-tax profit (PTP)   2,936.5 -1,061.8 1,993.5 1,555.7 61.8 -1,795.4 0.0 0.0   Net earnings   2,272.5 -828.4 1,608.5 1,227.3 -91.7 -1,566.4 0.0 0.0   Pre-tax profit without non-rec. items   2,936 -1,062 1,993 1,556 61.8 -1,795 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   2,825 2,445 2,467 1,703 582 0.0 0.0 0.0   Shareholders equity total   422 -406 1,202 2,429 678 -889 -1,389 -1,389   Interest-bearing liabilities   8,664 1,294 475 412 2,240 0.0 1,389 1,389   Balance sheet total (assets)   9,357 7,933 8,923 11,117 10,618 130 0.0 0.0   Net Debt   7,478 794 -525 -2,839 1,750 -28.5 1,389 1,389     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   3,366 -707 2,448 1,793 305 -1,522 0.0 0.0   Gross profit growth   5.7% 0.0% 0.0% -26.8% -83.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 1 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)   9,357 7,933 8,923 11,117 10,618 130 0 0   Balance sheet change%   -32.7% -15.2% 12.5% 24.6% -4.5% -98.8% -100.0% 0.0%   Added value   3,365.5 -707.4 2,339.1 1,765.4 403.0 -1,543.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   224 -595 -169 -900 -1,158 -582 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   93.5% 130.5% 87.8% 90.9% 87.9% 101.4% 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 %   24.5% -9.9% 25.0% 17.1% 2.6% -25.8% 0.0% 0.0%   ROI %   25.4% -16.6% 145.1% 75.8% 9.5% -95.4% 0.0% 0.0%   ROE %   31.7% -19.8% 35.2% 67.6% -5.9% -387.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   4.5% -4.9% 13.5% 21.9% 6.4% -87.2% -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, %   222.2% -112.2% -22.5% -438.9% -416.9% 3.4% 0.0% 0.0%   Gearing %   2,053.5% -318.3% 39.5% 17.0% 330.5% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 3.8% 18.2% 35.2% 16.8% 26.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.3 0.3 0.3 0.5 0.6 0.1 0.0 0.0   Current Ratio   0.7 0.6 0.8 1.0 1.0 0.1 0.0 0.0   Cash and cash equivalent   1,186.2 500.2 1,000.0 3,251.1 489.8 28.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -2,654.2 -3,117.8 -1,617.8 388.2 -284.2 -888.8 -694.4 -694.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -1,544 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -844 0 0   EBIT / employee   0 0 0 0 0 -1,544 0 0   Net earnings / employee   0 0 0 0 0 -1,566 0 0