Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kamp 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 N/A 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% 1.1% 1.1%   Bankruptcy risk   0.0% 1.6% 2.3% 2.0% 1.3% 2.5% 11.5% 11.3%   Credit score (0-100)   0 76 65 68 80 62 21 22   Credit rating   N/A A BBB A A BBB BB BB   Credit limit (kDKK)   0.0 4.3 0.0 0.2 31.0 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 N/A 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   0.0 1,396 463 649 909 204 0.0 0.0   EBITDA   0.0 1,396 463 649 834 204 0.0 0.0   EBIT   0.0 1,149 134 266 523 -107 0.0 0.0   Pre-tax profit (PTP)   0.0 885.0 -13.6 106.6 356.4 -402.0 0.0 0.0   Net earnings   0.0 684.2 -16.1 97.6 278.4 -366.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 885 -13.6 107 356 -402 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 12,470 12,144 12,207 11,988 11,677 0.0 0.0   Shareholders equity total   0.0 984 968 1,066 1,344 978 678 678   Interest-bearing liabilities   0.0 10,558 10,277 10,916 10,523 10,510 0.0 0.0   Balance sheet total (assets)   0.0 12,973 12,482 13,200 12,390 11,697 678 678   Net Debt   0.0 10,333 10,258 10,587 10,502 10,510 -678 -678     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,396 463 649 909 204 0.0 0.0   Gross profit growth   0.0% 0.0% -66.8% 40.2% 40.0% -77.5% -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)   0 12,973 12,482 13,200 12,390 11,697 678 678   Balance sheet change%   0.0% 0.0% -3.8% 5.8% -6.1% -5.6% -94.2% 0.0%   Added value   0.0 1,395.7 462.8 648.9 906.1 204.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 12,402 -684 -395 -605 -623 -11,677 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 82.3% 29.0% 40.9% 57.5% -52.6% 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 %   0.0% 8.9% 1.1% 2.1% 4.1% -0.9% 0.0% 0.0%   ROI %   0.0% 9.9% 1.2% 2.3% 4.3% -0.9% 0.0% 0.0%   ROE %   0.0% 69.5% -1.7% 9.6% 23.1% -31.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 7.6% 7.8% 8.1% 10.8% 8.4% 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, %   0.0% 740.4% 2,216.4% 1,631.6% 1,259.1% 5,152.0% 0.0% 0.0%   Gearing %   0.0% 1,072.8% 1,061.6% 1,024.3% 782.9% 1,074.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.0% 1.4% 1.5% 1.6% 2.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.1 0.6 0.5 0.0 0.0 0.0   Current Ratio   0.0 0.2 0.1 0.6 0.5 0.0 0.0 0.0   Cash and cash equivalent   0.0 224.8 19.1 329.0 20.3 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -1,354.8 -1,352.4 -623.9 -325.3 -754.6 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  2018 N/A 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