Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ÅRHUS SLAGTEHUS A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   13.7% 12.1% 20.3% 16.8% 23.4% 23.4% 18.0% 18.0%   Credit score (0-100)   19 22 6 11 4 3 7 7   Credit rating   BB BB B BB B B B B   Credit limit (kDKK)   -0.0 -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)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   27,424 21,700 0 0 0 0 0 0   Gross profit   -632 -2,601 10,483 9,519 6,927 7,731 0.0 0.0   EBITDA   -2,911 -4,677 -2,789 -3,691 -7,000 -6,683 0.0 0.0   EBIT   -2,911 -4,677 -5,269 -5,887 -7,525 -6,933 0.0 0.0   Pre-tax profit (PTP)   -2,496.8 -4,828.7 -5,279.8 -5,920.8 -7,567.8 -7,109.9 0.0 0.0   Net earnings   -3,200.4 -4,389.4 -4,708.5 -6,093.8 -6,717.8 -5,329.8 0.0 0.0   Pre-tax profit without non-rec. items   -2,623 -4,829 -5,280 -5,921 -7,568 -7,110 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   7,174 4,851 2,569 1,370 871 1,056 0.0 0.0   Shareholders equity total   -1,793 -183 -4,891 -10,985 -17,703 -23,033 -25,033 -25,033   Interest-bearing liabilities   11,468 1,859 4,221 10,126 13,419 16,626 25,033 25,033   Balance sheet total (assets)   15,757 6,983 4,851 3,279 1,990 1,903 0.0 0.0   Net Debt   11,464 1,777 4,198 10,125 13,419 16,626 25,033 25,033     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   27,424 21,700 0 0 0 0 0 0   Net sales growth   0.0% -20.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -632 -2,601 10,483 9,519 6,927 7,731 0.0 0.0   Gross profit growth   0.0% -311.9% 0.0% -9.2% -27.2% 11.6% -100.0% 0.0%   Employees   35 28 28 28 31 27 0 0   Employee growth %   0.0% -20.0% 0.0% 0.0% 10.7% -12.9% -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)   15,757 6,983 4,851 3,279 1,990 1,903 0 0   Balance sheet change%   0.0% -55.7% -30.5% -32.4% -39.3% -4.4% -100.0% 0.0%   Added value   -2,911.3 -4,677.2 -2,789.2 -3,691.0 -5,329.1 -6,683.2 0.0 0.0   Added value %   -10.6% -21.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,174 -2,322 -4,763 -3,395 -1,024 -65 -1,056 0   Net sales trend   0.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A EBITDA %   -10.6% -21.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -10.6% -21.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   460.9% 179.8% -50.3% -61.8% -108.6% -89.7% 0.0% 0.0%   Net Earnings %   -11.7% -20.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -11.7% -20.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -9.6% -22.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -16.6% -37.8% -62.3% -49.0% -44.3% -31.1% 0.0% 0.0%   ROI %   -25.4% -70.2% -173.3% -82.1% -63.9% -46.2% 0.0% 0.0%   ROE %   -20.3% -38.6% -79.6% -149.9% -255.0% -273.8% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   -10.2% -2.6% -50.2% -77.0% -89.9% -92.4% -100.0% -100.0%   Relative indebtedness %   64.0% 33.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   64.0% 32.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -393.8% -38.0% -150.5% -274.3% -191.7% -248.8% 0.0% 0.0%   Gearing %   -639.4% -1,017.4% -86.3% -92.2% -75.8% -72.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -5.0% 2.3% 0.3% 0.5% 0.4% 1.2% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.5 0.3 0.2 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.5 0.3 0.2 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   4.1 82.0 22.6 1.2 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 %   31.3% 9.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -8,967.0 -5,034.1 -7,460.2 -12,355.4 -17,283.6 -22,142.2 -12,516.4 -12,516.4   Net working capital %   -32.7% -23.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   784 775 0 0 0 0 0 0   Added value / employee   -83 -167 -100 -132 -172 -248 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -83 -167 -100 -132 -226 -248 0 0   EBIT / employee   -83 -167 -188 -210 -243 -257 0 0   Net earnings / employee   -91 -157 -168 -218 -217 -197 0 0