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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   4.5% 2.3% 2.7% 4.9% 2.7% 16.0% 16.0% 16.0%   Credit score (0-100)   48 64 58 44 60 12 12 12   Credit rating   BBB BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.2 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,186 5,459 1,519 459 1,480 -1,790 0.0 0.0   EBITDA   5,186 5,382 1,042 -358 829 -2,246 0.0 0.0   EBIT   5,174 5,319 972 -428 759 -2,304 0.0 0.0   Pre-tax profit (PTP)   5,062.3 5,350.2 1,015.8 -392.7 716.2 -2,534.2 0.0 0.0   Net earnings   3,937.4 4,173.1 792.3 -374.5 558.6 -1,976.7 0.0 0.0   Pre-tax profit without non-rec. items   5,062 5,350 1,016 -393 716 -2,534 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   124 276 206 136 65.3 7.2 0.0 0.0   Shareholders equity total   3,948 7,321 4,913 4,538 3,097 -480 -530 -530   Interest-bearing liabilities   591 587 1.4 72.4 59.5 6,640 530 530   Balance sheet total (assets)   8,815 12,935 8,677 9,128 4,838 7,120 0.0 0.0   Net Debt   591 -5,544 -2,822 -2,009 59.5 6,640 530 530     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   5,186 5,459 1,519 459 1,480 -1,790 0.0 0.0   Gross profit growth   2,197.4% 5.3% -72.2% -69.8% 222.3% 0.0% 0.0% 0.0%   Employees   0 1 2 3 2 1 0 0   Employee growth %   0.0% 0.0% 100.0% 50.0% -33.3% -50.0% -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)   8,815 12,935 8,677 9,128 4,838 7,120 0 0   Balance sheet change%   939.6% 46.7% -32.9% 5.2% -47.0% 47.2% -100.0% 0.0%   Added value   5,185.9 5,381.8 1,041.9 -357.5 828.8 -2,246.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   112 89 -141 -141 -141 -116 -7 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   99.8% 97.4% 64.0% -93.2% 51.3% 128.7% 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 %   107.1% 49.3% 9.6% -3.8% 12.5% -36.1% 0.0% 0.0%   ROI %   186.7% 81.6% 15.8% -6.8% 21.5% -45.2% 0.0% 0.0%   ROE %   199.0% 74.1% 13.0% -7.9% 14.6% -38.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   44.8% 56.6% 56.6% 49.7% 64.0% -6.3% -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, %   11.4% -103.0% -270.8% 561.9% 7.2% -295.6% 0.0% 0.0%   Gearing %   15.0% 8.0% 0.0% 1.6% 1.9% -1,384.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.4% 2.8% 8.3% 144.8% 241.3% 8.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 1.5 1.2 0.9 0.7 0.2 0.0 0.0   Current Ratio   2.0 2.3 2.4 2.1 3.0 0.9 0.0 0.0   Cash and cash equivalent   0.0 6,130.8 2,822.9 2,081.3 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,363.7 7,212.7 4,922.3 4,615.8 3,181.8 -486.8 -264.8 -264.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 5,382 521 -119 414 -2,246 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 5,382 521 -119 414 -2,246 0 0   EBIT / employee   0 5,319 486 -143 379 -2,304 0 0   Net earnings / employee   0 4,173 396 -125 279 -1,977 0 0