Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKARE MEAT PACKERS K/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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   4.2% 2.0% 1.2% 2.7% 2.0% 6.2% 7.7% 7.5%   Credit score (0-100)   51 71 83 61 69 36 31 31   Credit rating   BBB A A BBB A BBB BB BB   Credit limit (mDKK)   0.0 0.0 1.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   946 1,002 1,116 986 1,029 1,054 1,054 1,054   Gross profit   137 149 170 152 171 131 0.0 0.0   EBITDA   -3.9 6.8 12.9 -1.0 16.3 -21.7 0.0 0.0   EBIT   -13.6 -2.4 4.7 -9.7 8.2 -28.3 0.0 0.0   Pre-tax profit (PTP)   -21.6 -7.0 3.1 -12.7 4.9 33.0 0.0 0.0   Net earnings   -21.6 -7.0 3.1 -12.7 4.9 33.0 0.0 0.0   Pre-tax profit without non-rec. items   -21.6 -7.0 3.1 -12.7 4.9 33.0 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   42.7 51.7 44.5 38.5 30.3 25.2 0.0 0.0   Shareholders equity total   12.4 12.4 15.6 2.9 7.8 40.9 29.7 29.7   Interest-bearing liabilities   284 428 452 456 454 402 0.0 0.0   Balance sheet total (assets)   504 518 553 560 576 544 29.7 29.7   Net Debt   280 420 451 455 453 401 -29.7 -29.7     See the entire balance sheet 1.0 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   946 1,002 1,116 986 1,029 1,054 1,054 1,054   Net sales growth   0.0% 5.9% 11.4% -11.7% 4.4% 2.4% 0.0% 0.0%   Gross profit   137 149 170 152 171 131 0.0 0.0   Gross profit growth   0.0% 8.9% 13.8% -10.6% 12.7% -23.8% -100.0% 0.0%   Employees   377 371 391 383 360 328 0 0   Employee growth %   0.0% -1.6% 5.4% -2.0% -6.0% -8.9% -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)   504 518 553 560 576 544 30 30   Balance sheet change%   0.0% 2.9% 6.6% 1.3% 3.0% -5.7% -94.5% 0.0%   Added value   -3.9 6.8 12.9 -1.0 16.9 -21.7 0.0 0.0   Added value %   -0.4% 0.7% 1.2% -0.1% 1.6% -2.1% 0.0% 0.0%   Investments   33 -0 -15 -15 -16 -12 -25 0   Net sales trend   0.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1.0 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 %   -0.4% 0.7% 1.2% -0.1% 1.6% -2.1% 0.0% 0.0%   EBIT %   -1.4% -0.2% 0.4% -1.0% 0.8% -2.7% 0.0% 0.0%   EBIT to gross profit (%)   -9.9% -1.6% 2.8% -6.4% 4.8% -21.6% 0.0% 0.0%   Net Earnings %   -2.3% -0.7% 0.3% -1.3% 0.5% 3.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -1.3% 0.2% 1.0% -0.4% 1.3% 3.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   -2.3% -0.7% 0.3% -1.3% 0.5% 3.1% 0.0% 0.0%   ROA %   -2.5% -0.2% 0.9% -1.7% 1.4% 6.8% 0.0% 0.0%   ROI %   -4.2% -0.3% 1.0% -2.1% 1.8% 8.4% 0.0% 0.0%   ROE %   -174.2% -56.1% 22.5% -137.0% 91.8% 135.6% 0.0% 0.0%   1.0 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 %   2.5% 2.4% 2.8% 0.5% 1.4% 7.5% 100.0% 100.0%   Relative indebtedness %   52.0% 50.5% 48.1% 56.5% 55.2% 47.7% 0.0% 0.0%   Relative net indebtedness %   51.5% 49.8% 48.1% 56.4% 55.2% 47.7% -2.8% -2.8%   Net int. bear. debt to EBITDA, %   -7,121.0% 6,196.8% 3,498.2% -45,235.2% 2,782.3% -1,849.1% 0.0% 0.0%   Gearing %   2,293.1% 3,439.8% 2,899.1% 15,674.9% 5,781.3% 982.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 1.7% 0.4% 0.7% 0.7% 1.2% 0.0% 0.0%   1.0 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   0.6 0.7 0.7 0.8 0.8 0.9 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.3 1.3 1.3 0.0 0.0   Cash and cash equivalent   4.5 7.2 0.9 0.9 0.5 0.0 0.0 0.0   1.0 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)   69.8 68.7 65.9 70.3 71.5 81.8 0.0 0.0   Trade creditors turnover (days)   12.2 11.7 11.9 15.2 13.9 15.5 0.0 0.0   Current assets / Net sales %   48.8% 46.6% 45.5% 52.9% 53.1% 49.2% 2.8% 2.8%   Net working capital   2.2 2.2 6.6 118.4 140.8 116.3 0.0 0.0   Net working capital %   0.2% 0.2% 0.6% 12.0% 13.7% 11.0% 0.0% 0.0%   1.0 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   3 3 3 3 3 3 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