Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S. E. FRUGT & GRØNT 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% 3.5% 3.5%   Bankruptcy risk   3.2% 2.8% 3.0% 3.7% 8.4% 4.8% 7.1% 7.1%   Credit score (0-100)   57 60 57 50 28 44 34 34   Credit rating   BBB BBB BBB BBB BB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 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)  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   -149 -170 -175 -169 -182 -166 0.0 0.0   EBITDA   -866 -902 -912 -968 -913 -820 0.0 0.0   EBIT   -866 -902 -912 -968 -913 -820 0.0 0.0   Pre-tax profit (PTP)   918.3 2,015.3 1,048.1 1,121.1 -3,400.3 -312.7 0.0 0.0   Net earnings   918.3 1,999.4 1,040.6 1,114.6 -3,405.5 -314.9 0.0 0.0   Pre-tax profit without non-rec. items   918 2,015 1,048 1,121 -3,400 -313 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   10,324 11,924 12,664 13,379 9,573 9,058 8,744 8,744   Interest-bearing liabilities   1,398 1,417 2,389 605 1,175 0.0 0.0 0.0   Balance sheet total (assets)   11,763 13,383 15,160 14,044 10,862 9,173 8,744 8,744   Net Debt   -9,585 -11,153 -11,919 -12,547 -8,757 -8,197 -8,744 -8,744     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   -149 -170 -175 -169 -182 -166 0.0 0.0   Gross profit growth   13.1% -14.0% -2.9% 3.5% -7.8% 9.1% 0.0% 0.0%   Employees   2 2 2 2 2 2 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)   11,763 13,383 15,160 14,044 10,862 9,173 8,744 8,744   Balance sheet change%   5.5% 13.8% 13.3% -7.4% -22.7% -15.6% -4.7% 0.0%   Added value   -865.6 -901.8 -912.1 -967.7 -912.8 -820.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -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 (%)   579.0% 529.3% 520.2% 572.0% 500.7% 494.7% 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 %   8.4% 23.2% 7.8% 7.9% -4.9% -2.8% 0.0% 0.0%   ROI %   8.4% 23.3% 7.9% 8.0% -4.9% -2.8% 0.0% 0.0%   ROE %   9.2% 18.0% 8.5% 8.6% -29.7% -3.4% 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 %   87.8% 89.1% 83.5% 95.3% 88.1% 98.8% 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, %   1,107.3% 1,236.7% 1,306.8% 1,296.6% 959.3% 999.5% 0.0% 0.0%   Gearing %   13.5% 11.9% 18.9% 4.5% 12.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 64.3% 3.6% 2.3% 313.9% 5.9% 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   8.2 9.2 6.1 21.1 8.4 80.3 0.0 0.0   Current Ratio   8.2 9.2 6.1 21.1 8.4 80.3 0.0 0.0   Cash and cash equivalent   10,982.5 12,570.0 14,308.5 13,152.5 9,931.4 8,196.5 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   84.2 -517.3 -1,352.6 267.4 -324.9 1,201.6 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   -433 -451 -456 -484 -456 -410 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -433 -451 -456 -484 -456 -410 0 0   EBIT / employee   -433 -451 -456 -484 -456 -410 0 0   Net earnings / employee   459 1,000 520 557 -1,703 -157 0 0