Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UKRAINE TOPFARMING A/S - Group 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  2018 N/A 2019 N/A 2020 N/A 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% 2.3% 2.3%   Bankruptcy risk   0.0% 0.0% 0.0% 2.4% 1.0% 1.0% 5.0% 4.6%   Credit score (0-100)   0 0 0 62 85 84 44 46   Credit rating   N/A N/A N/A BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.7 2,625.3 2,673.4 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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 28,232 34,953 24,506 24,506 24,506   Gross profit   0.0 0.0 0.0 24,887 7,055 6,697 0.0 0.0   EBITDA   0.0 0.0 0.0 18,238 3,135 81.1 0.0 0.0   EBIT   0.0 0.0 0.0 18,238 205 467 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 18,292.0 175.4 472.6 0.0 0.0   Net earnings   0.0 0.0 0.0 18,292.0 175.4 472.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 18,238 175 473 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 12,374 12,141 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 58,764 46,786 44,548 52,610 52,610   Interest-bearing liabilities   0.0 0.0 0.0 0.0 195 195 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 60,414 48,727 45,771 52,610 52,610   Net Debt   0.0 0.0 0.0 0.0 -10,403 -11,465 -52,261 -52,261     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 28,232 34,953 24,506 24,506 24,506   Net sales growth   0.0% 0.0% 0.0% 0.0% 23.8% -29.9% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 24,887 7,055 6,697 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -71.7% -5.1% -100.0% 0.0%   Employees   0 0 0 72 70 72 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -2.8% 2.9% -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)   0 0 0 60,414 48,727 45,771 52,610 52,610   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -19.3% -6.1% 14.9% 0.0%   Added value   0.0 0.0 0.0 18,238.0 204.7 2,013.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 64.6% 0.6% 8.2% 0.0% 0.0%   Investments   0 0 0 0 10,913 -1,809 -12,141 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 64.6% 9.0% 0.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 64.6% 0.6% 1.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 73.3% 2.9% 7.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 64.8% 0.5% 1.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 64.8% 8.9% 0.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 64.6% 0.5% 1.9% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 30.2% 0.4% 1.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 30.2% 0.4% 1.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 31.1% 0.3% 1.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 100.0% 96.0% 97.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 5.6% 5.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -24.8% -42.6% -213.3% -213.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -331.9% -14,140.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.4% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 30.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 6.5 10.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 18.0 26.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 10,598.4 11,660.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 11.3 4.6 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 23.7 2.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 99.9% 130.4% 213.3% 213.3%   Net working capital   0.0 0.0 0.0 0.0 32,960.8 30,721.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 94.3% 125.4% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 392 499 340 0 0   Added value / employee   0 0 0 253 3 28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 253 45 1 0 0   EBIT / employee   0 0 0 253 3 6 0 0   Net earnings / employee   0 0 0 254 3 7 0 0