Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vantoregaard Svineproduktion ApS 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% 1.1% 1.1%   Bankruptcy risk   7.1% 2.5% 1.0% 1.5% 4.1% 1.4% 9.8% 9.8%   Credit score (0-100)   35 64 85 75 49 77 25 25   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 655.4 28.4 0.0 26.0 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   226 5,186 5,459 1,519 459 1,480 0.0 0.0   EBITDA   226 5,186 5,382 1,042 -358 829 0.0 0.0   EBIT   226 5,174 5,319 972 -428 759 0.0 0.0   Pre-tax profit (PTP)   196.1 5,062.3 5,350.2 1,015.8 -392.7 716.2 0.0 0.0   Net earnings   153.0 3,937.4 4,173.1 792.3 -374.5 558.6 0.0 0.0   Pre-tax profit without non-rec. items   196 5,062 5,350 1,016 -393 716 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   0.0 124 276 206 136 65.3 0.0 0.0   Shareholders equity total   10.2 3,948 7,321 4,913 4,538 3,097 1,447 1,447   Interest-bearing liabilities   450 591 587 1.4 72.4 59.5 0.0 0.0   Balance sheet total (assets)   848 8,815 12,935 8,677 9,128 4,838 1,447 1,447   Net Debt   450 591 -5,544 -2,822 -2,009 59.5 -1,447 -1,447     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   226 5,186 5,459 1,519 459 1,480 0.0 0.0   Gross profit growth   0.0% 2,197.4% 5.3% -72.2% -69.8% 222.3% -100.0% 0.0%   Employees   0 0 1 2 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 50.0% -33.3% -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)   848 8,815 12,935 8,677 9,128 4,838 1,447 1,447   Balance sheet change%   -14.3% 939.6% 46.7% -32.9% 5.2% -47.0% -70.1% 0.0%   Added value   225.7 5,185.9 5,381.8 1,041.9 -357.5 828.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 112 89 -141 -141 -141 -65 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 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 (%)   100.0% 99.8% 97.4% 64.0% -93.2% 51.3% 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 %   22.8% 107.1% 49.3% 9.6% -3.8% 12.5% 0.0% 0.0%   ROI %   30.7% 186.7% 81.6% 15.8% -6.8% 21.5% 0.0% 0.0%   ROE %   30.6% 199.0% 74.1% 13.0% -7.9% 14.6% 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 %   1.2% 44.8% 56.6% 56.6% 49.7% 64.0% 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, %   199.5% 11.4% -103.0% -270.8% 561.9% 7.2% 0.0% 0.0%   Gearing %   4,431.4% 15.0% 8.0% 0.0% 1.6% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 21.4% 2.8% 8.3% 144.8% 241.3% 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   0.2 0.4 1.5 1.2 0.9 0.7 0.0 0.0   Current Ratio   1.0 2.0 2.3 2.4 2.1 3.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 6,130.8 2,822.9 2,081.3 0.0 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   11.5 4,363.7 7,212.7 4,922.3 4,615.8 3,181.8 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   0 0 5,382 521 -119 414 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 5,382 521 -119 414 0 0   EBIT / employee   0 0 5,319 486 -143 379 0 0   Net earnings / employee   0 0 4,173 396 -125 279 0 0