Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AGROLAB FIELD 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% 1.5% 1.5%   Bankruptcy risk   7.4% 5.0% 2.3% 4.6% 3.2% 2.3% 11.6% 11.6%   Credit score (0-100)   34 45 64 44 55 63 21 21   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 0.0 0.0 0.1 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   10,901 9,193 12,688 11,559 11,860 13,869 0.0 0.0   EBITDA   946 403 1,829 765 1,380 4,326 0.0 0.0   EBIT   651 52.0 1,052 -199 455 3,293 0.0 0.0   Pre-tax profit (PTP)   489.0 26.0 881.0 -332.0 391.0 3,040.8 0.0 0.0   Net earnings   394.0 34.0 701.0 -254.0 324.0 2,395.1 0.0 0.0   Pre-tax profit without non-rec. items   489 26.0 881 -332 391 3,041 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   1,386 1,106 2,165 2,062 1,706 1,321 0.0 0.0   Shareholders equity total   2,683 2,541 3,246 2,737 3,041 5,439 2,847 2,847   Interest-bearing liabilities   4,742 5,847 5,431 7,100 6,921 5,780 0.0 0.0   Balance sheet total (assets)   13,399 12,019 14,987 15,582 13,958 15,272 2,847 2,847   Net Debt   4,430 5,690 4,601 7,100 6,834 5,673 -2,847 -2,847     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   10,901 9,193 12,688 11,559 11,860 13,869 0.0 0.0   Gross profit growth   -10.3% -15.7% 38.0% -8.9% 2.6% 16.9% -100.0% 0.0%   Employees   21 22 21 22 20 18 0 0   Employee growth %   16.7% 4.8% -4.5% 4.8% -9.1% -10.0% -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)   13,399 12,019 14,987 15,582 13,958 15,272 2,847 2,847   Balance sheet change%   15.2% -10.3% 24.7% 4.0% -10.4% 9.4% -81.4% 0.0%   Added value   946.0 403.0 1,829.0 765.0 1,419.0 4,326.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   31 1,458 -209 -1,558 -1,593 -2,036 -1,848 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -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 (%)   6.0% 0.6% 8.3% -1.7% 3.8% 23.7% 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 %   5.8% 2.1% 8.4% -1.0% 4.0% 23.3% 0.0% 0.0%   ROI %   9.5% 3.2% 11.9% -1.5% 5.5% 31.4% 0.0% 0.0%   ROE %   11.3% 1.3% 24.2% -8.5% 11.2% 56.5% 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 %   20.0% 21.1% 22.4% 17.7% 21.8% 35.6% 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, %   468.3% 1,411.9% 251.6% 928.1% 495.2% 131.1% 0.0% 0.0%   Gearing %   176.7% 230.1% 167.3% 259.4% 227.6% 106.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 4.6% 4.4% 2.8% 2.8% 5.7% 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   1.1 0.9 1.0 1.0 1.1 1.4 0.0 0.0   Current Ratio   1.1 0.9 1.0 0.9 1.1 1.4 0.0 0.0   Cash and cash equivalent   312.0 157.0 830.0 0.0 87.0 107.3 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   631.0 -1,256.0 -420.0 -713.0 618.0 3,662.3 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   45 18 87 35 71 240 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 18 87 35 69 240 0 0   EBIT / employee   31 2 50 -9 23 183 0 0   Net earnings / employee   19 2 33 -12 16 133 0 0