Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVGAARD AGRO CONSULT 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   2.6% 5.3% 5.1% 14.7% 4.5% 5.4% 19.2% 18.9%   Credit score (0-100)   63 44 43 13 46 41 7 7   Credit rating   BBB BBB BBB BB BBB BBB B B   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   1,681 684 840 442 679 605 0.0 0.0   EBITDA   1,236 246 434 99.7 376 332 0.0 0.0   EBIT   1,236 246 434 99.7 376 332 0.0 0.0   Pre-tax profit (PTP)   1,283.1 219.2 384.8 229.7 417.7 377.1 0.0 0.0   Net earnings   999.8 167.3 295.2 175.9 322.9 295.9 0.0 0.0   Pre-tax profit without non-rec. items   1,283 219 385 230 418 377 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   1,480 1,648 1,943 2,119 542 437 12.4 12.4   Interest-bearing liabilities   227 95.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,627 2,254 2,566 2,479 982 751 12.4 12.4   Net Debt   227 92.7 -114 -58.6 -62.4 -91.0 -12.4 -12.4     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   1,681 684 840 442 679 605 0.0 0.0   Gross profit growth   16.2% -59.3% 22.8% -47.3% 53.5% -10.9% -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)   2,627 2,254 2,566 2,479 982 751 12 12   Balance sheet change%   -6.6% -14.2% 13.9% -3.4% -60.4% -23.5% -98.3% 0.0%   Added value   1,235.7 245.9 434.2 99.7 375.8 332.0 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 (%)   73.5% 36.0% 51.7% 22.5% 55.4% 54.9% 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 %   48.5% 12.8% 21.1% 9.8% 25.2% 44.7% 0.0% 0.0%   ROI %   70.2% 18.2% 27.6% 12.2% 32.8% 79.1% 0.0% 0.0%   ROE %   57.8% 10.7% 16.4% 8.7% 24.3% 60.4% 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 %   56.3% 73.1% 75.7% 85.4% 55.2% 58.3% 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, %   18.4% 37.7% -26.3% -58.8% -16.6% -27.4% 0.0% 0.0%   Gearing %   15.3% 5.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.7% 58.5% 260.9% 0.0% 0.0% 0.0% 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   2.3 3.7 4.1 6.9 2.2 2.4 0.0 0.0   Current Ratio   2.3 3.7 4.1 6.9 2.2 2.4 0.0 0.0   Cash and cash equivalent   0.0 2.3 114.3 58.6 62.4 91.0 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   1,480.3 1,647.5 1,942.7 2,118.7 541.5 437.4 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   1,236 246 434 100 376 332 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,236 246 434 100 376 332 0 0   EBIT / employee   1,236 246 434 100 376 332 0 0   Net earnings / employee   1,000 167 295 176 323 296 0 0