Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bukkehave Skov og Land A/S 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% 2.3% 2.3%   Bankruptcy risk   1.9% 4.8% 1.6% 1.6% 2.3% 4.3% 19.5% 19.5%   Credit score (0-100)   72 46 75 74 64 47 6 6   Credit rating   A BBB A A BBB BBB B B   Credit limit (kDKK)   0.6 0.0 4.9 7.0 0.1 0.0 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   1,479 1,398 1,569 1,479 2,507 2,578 0.0 0.0   EBITDA   796 770 926 889 1,669 1,735 0.0 0.0   EBIT   795 762 919 882 1,662 1,729 0.0 0.0   Pre-tax profit (PTP)   797.1 788.1 937.0 868.2 1,647.3 1,700.1 0.0 0.0   Net earnings   620.5 614.4 730.7 676.7 1,284.4 1,325.7 0.0 0.0   Pre-tax profit without non-rec. items   797 788 937 868 1,647 1,700 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   35.8 28.4 21.0 13.6 6.2 0.0 0.0 0.0   Shareholders equity total   1,121 1,115 1,232 1,178 1,787 1,828 3.4 3.4   Interest-bearing liabilities   0.0 0.0 0.5 311 69.4 1,236 0.0 0.0   Balance sheet total (assets)   2,196 3,969 1,930 2,921 4,433 7,221 3.4 3.4   Net Debt   -526 -222 -1,136 -1,263 -1,834 -566 -3.4 -3.4     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   1,479 1,398 1,569 1,479 2,507 2,578 0.0 0.0   Gross profit growth   0.0% -5.5% 12.3% -5.8% 69.5% 2.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   2,196 3,969 1,930 2,921 4,433 7,221 3 3   Balance sheet change%   0.0% 80.8% -51.4% 51.3% 51.8% 62.9% -100.0% 0.0%   Added value   796.2 769.9 925.9 889.0 1,669.3 1,735.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   35 -15 -15 -15 -15 -12 0 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 5.0 5.0 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 (%)   53.8% 54.6% 58.5% 59.6% 66.3% 67.1% 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 %   36.3% 25.6% 31.8% 36.3% 45.2% 29.7% 0.0% 0.0%   ROI %   71.1% 70.5% 80.0% 64.7% 99.1% 70.3% 0.0% 0.0%   ROE %   55.4% 55.0% 62.3% 56.2% 86.6% 73.3% 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 %   51.0% 28.1% 63.8% 40.3% 40.3% 25.3% 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, %   -66.0% -28.9% -122.6% -142.1% -109.9% -32.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 26.4% 3.9% 67.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 788.3% 8.6% 7.7% 4.4% 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   2.0 1.4 2.7 1.7 1.7 1.2 0.0 0.0   Current Ratio   2.0 1.4 2.7 1.7 1.7 1.3 0.0 0.0   Cash and cash equivalent   525.8 222.4 1,136.1 1,574.3 1,903.5 1,801.9 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   1,084.8 1,086.7 1,210.7 1,170.3 1,781.8 1,828.4 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   796 770 926 889 1,669 1,735 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   796 770 926 889 1,669 1,735 0 0   EBIT / employee   795 762 919 882 1,662 1,729 0 0   Net earnings / employee   621 614 731 677 1,284 1,326 0 0