Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gyrup Landbrug 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 0.7% 1.0% 0.7% 1.0% 8.3% 8.1%   Credit score (0-100)   0 0 94 85 94 85 30 30   Credit rating   N/A N/A AA A AA A BB BB   Credit limit (kDKK)   0.0 0.0 1,069.1 590.8 1,698.9 1,037.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 5,293 4,261 6,100 5,236 0.0 0.0   EBITDA   0.0 0.0 3,796 2,477 3,600 2,848 0.0 0.0   EBIT   0.0 0.0 2,724 1,340 2,358 1,515 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,691.4 326.4 8,686.7 -316.8 0.0 0.0   Net earnings   0.0 0.0 1,302.5 281.5 6,810.9 -294.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,691 326 8,687 -317 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 51,642 54,673 54,898 55,426 0.0 0.0   Shareholders equity total   0.0 0.0 9,295 9,576 16,387 16,093 14,685 14,685   Interest-bearing liabilities   0.0 0.0 45,364 45,097 39,196 43,424 0.0 0.0   Balance sheet total (assets)   0.0 0.0 59,473 59,826 61,556 63,367 14,685 14,685   Net Debt   0.0 0.0 44,970 45,097 39,181 43,352 -14,685 -14,685     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 5,293 4,261 6,100 5,236 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -19.5% 43.1% -14.2% -100.0% 0.0%   Employees   0 0 4 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 25.0% 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)   0 0 59,473 59,826 61,556 63,367 14,685 14,685   Balance sheet change%   0.0% 0.0% 0.0% 0.6% 2.9% 2.9% -76.8% 0.0%   Added value   0.0 0.0 3,795.5 2,476.6 3,494.4 2,847.9 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 50,870 1,834 -1,257 -804 -55,426 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 51.5% 31.4% 38.6% 28.9% 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 %   0.0% 0.0% 4.6% 2.2% 15.8% 2.5% 0.0% 0.0%   ROI %   0.0% 0.0% 4.7% 2.3% 16.5% 2.6% 0.0% 0.0%   ROE %   0.0% 0.0% 14.0% 3.0% 52.5% -1.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 15.6% 16.0% 26.6% 25.4% 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, %   0.0% 0.0% 1,184.8% 1,820.9% 1,088.4% 1,522.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 488.1% 470.9% 239.2% 269.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.6% 2.2% 2.1% 4.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.4 0.5 0.4 1.1 0.0 0.0   Current Ratio   0.0 0.0 3.0 1.4 1.5 2.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 394.3 0.0 15.0 72.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 5,039.9 1,448.4 2,326.9 4,597.3 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 N/A 2019 N/A 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 0 949 495 699 570 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 949 495 720 570 0 0   EBIT / employee   0 0 681 268 472 303 0 0   Net earnings / employee   0 0 326 56 1,362 -59 0 0