Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UKRAINE TOPFARMING 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 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   2.2% 2.7% 0.9% 0.0% 1.0% 0.8% 6.6% 6.6%   Credit score (0-100)   68 62 88 0 88 90 36 36   Credit rating   BBB BBB A N/A A AA BBB BBB   Credit limit (kDKK)   1.0 0.0 2,970.9 0.0 3,024.0 3,665.9 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 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 234 298 298 298   Gross profit   -977 -593 -259 0.0 -693 -551 0.0 0.0   EBITDA   -1,558 -1,163 -699 0.0 -1,157 -928 0.0 0.0   EBIT   -1,558 -1,168 -730 0.0 -1,157 -928 0.0 0.0   Pre-tax profit (PTP)   -121.0 -2,452.6 17,549.9 0.0 175.4 472.6 0.0 0.0   Net earnings   -176.2 -2,452.6 17,292.6 0.0 175.4 472.6 0.0 0.0   Pre-tax profit without non-rec. items   -121 -2,453 17,550 0.0 175 473 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   34,684 40,969 43,673 0.0 46,786 44,548 13,320 13,320   Interest-bearing liabilities   0.8 0.0 0.0 0.0 195 195 0.0 0.0   Balance sheet total (assets)   35,716 41,377 44,322 0.0 47,213 44,883 13,320 13,320   Net Debt   -478 -499 -3,325 0.0 -2,258 -930 -13,320 -13,320     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 234 298 298 298   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 27.4% 0.0% 0.0%   Gross profit   -977 -593 -259 0.0 -693 -551 0.0 0.0   Gross profit growth   0.0% 39.3% 56.2% 0.0% 0.0% 20.4% 0.0% 0.0%   Employees   1 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   35,716 41,377 44,322 0 47,213 44,883 13,320 13,320   Balance sheet change%   2.7% 15.8% 7.1% -100.0% 0.0% -4.9% -70.3% 0.0%   Added value   -1,558.4 -1,163.0 -699.2 0.0 -1,157.0 -928.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -494.2% -311.3% 0.0% 0.0%   Investments   -4,587 -3,463 6,255 9,082 -11,388 0 0 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -494.2% -311.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -494.2% -311.3% 0.0% 0.0%   EBIT to gross profit (%)   159.6% 197.1% 281.2% 0.0% 167.0% 168.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 74.9% 158.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 74.9% 158.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 74.9% 158.5% 0.0% 0.0%   ROA %   -0.3% -6.3% 41.0% 0.0% 0.4% 1.0% 0.0% 0.0%   ROI %   -0.3% -6.4% 41.5% 0.0% 0.4% 1.0% 0.0% 0.0%   ROE %   -0.5% -6.5% 40.9% 0.0% 0.4% 1.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   97.1% 99.0% 98.5% 0.0% 99.1% 99.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 182.4% 112.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -865.5% -264.9% -4,467.3% -4,467.3%   Net int. bear. debt to EBITDA, %   30.6% 42.9% 475.6% 0.0% 195.1% 100.1% 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 %   5,701.7% 4,254.0% 0.0% 0.0% 30.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 2.2 6.4 0.0 8.0 7.2 0.0 0.0   Current Ratio   0.5 2.2 6.4 0.0 8.0 7.2 0.0 0.0   Cash and cash equivalent   478.3 499.3 3,325.4 0.0 2,453.0 1,125.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 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 68.6 54.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 1,461.1% 806.7% 4,467.3% 4,467.3%   Net working capital   -530.9 502.5 3,529.3 0.0 2,993.4 2,070.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 1,278.8% 694.3% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 234 298 0 0   Added value / employee   -1,558 -1,163 -699 0 -1,157 -928 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,558 -1,163 -699 0 -1,157 -928 0 0   EBIT / employee   -1,558 -1,168 -730 0 -1,157 -928 0 0   Net earnings / employee   -176 -2,453 17,293 0 175 473 0 0