Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AGRO TRADE ApS

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% 1.5% 1.5%   Bankruptcy risk   6.2% 4.3% 1.3% 1.5% 3.1% 1.9% 9.9% 9.7%   Credit score (0-100)   39 49 79 75 56 66 25 25   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 78.1 50.1 0.0 5.7 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   1,099 8,395 12,781 19,557 23,675 31,316 0.0 0.0   EBITDA   360 879 2,016 2,833 145 6,090 0.0 0.0   EBIT   360 879 2,016 2,833 145 6,090 0.0 0.0   Pre-tax profit (PTP)   352.9 962.6 1,976.2 2,773.8 18.2 5,505.8 0.0 0.0   Net earnings   270.8 753.3 1,539.0 2,160.9 9.8 4,290.5 0.0 0.0   Pre-tax profit without non-rec. items   353 885 1,976 2,774 18.2 5,506 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   717 1,029 1,014 4,066 24,699 54,032 0.0 0.0   Shareholders equity total   821 1,574 3,113 5,274 5,284 9,574 9,449 9,449   Interest-bearing liabilities   2,554 854 811 196 154 541 0.0 0.0   Balance sheet total (assets)   7,011 9,178 8,474 15,624 40,765 70,452 9,449 9,449   Net Debt   2,554 854 811 196 -322 541 -9,449 -9,449     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   1,099 8,395 12,781 19,557 23,675 31,316 0.0 0.0   Gross profit growth   72.8% 663.8% 52.3% 53.0% 21.1% 32.3% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   7,011 9,178 8,474 15,624 40,765 70,452 9,449 9,449   Balance sheet change%   148.6% 30.9% -7.7% 84.4% 160.9% 72.8% -86.6% 0.0%   Added value   359.7 878.9 2,015.6 2,833.2 144.7 6,089.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   65 312 -15 3,052 20,633 29,333 -54,032 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 5.0 5.0 5.0 5.0 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 (%)   32.7% 10.5% 15.8% 14.5% 0.6% 19.4% 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 %   7.3% 10.9% 22.8% 23.5% 0.5% 11.0% 0.0% 0.0%   ROI %   13.9% 30.0% 62.9% 59.6% 2.6% 76.7% 0.0% 0.0%   ROE %   39.5% 62.9% 65.7% 51.5% 0.2% 57.8% 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 %   11.7% 17.2% 36.7% 33.8% 13.0% 13.6% 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, %   710.1% 97.2% 40.2% 6.9% -222.6% 8.9% 0.0% 0.0%   Gearing %   311.2% 54.3% 26.0% 3.7% 2.9% 5.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% -0.4% 4.7% 11.8% 72.7% 169.5% 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   1.0 1.1 1.4 1.1 0.4 0.3 0.0 0.0   Current Ratio   1.0 1.1 1.4 1.1 0.4 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 476.2 0.0 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   80.2 525.2 1,960.2 1,060.2 -19,554.4 -44,458.4 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 3,045 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 3,045 0 0   EBIT / employee   0 0 0 0 0 3,045 0 0   Net earnings / employee   0 0 0 0 0 2,145 0 0