Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vestergaard Landbrug, Asferg 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% 1.1% 1.1%   Bankruptcy risk   2.7% 2.4% 2.2% 1.5% 1.2% 0.6% 8.8% 8.6%   Credit score (0-100)   62 65 66 74 81 96 28 29   Credit rating   BBB BBB BBB A A AA BB BB   Credit limit (kDKK)   -0.0 -0.1 0.0 2.5 162.5 1,288.7 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   2,082 2,745 2,481 3,044 7,933 7,230 0.0 0.0   EBITDA   778 1,476 916 1,280 5,708 4,491 0.0 0.0   EBIT   -143 -2,250 187 396 4,651 3,516 0.0 0.0   Pre-tax profit (PTP)   -1,420.0 -3,412.4 18,859.1 -232.3 3,524.5 1,290.4 0.0 0.0   Net earnings   -1,636.0 -3,514.4 18,859.1 -232.3 3,524.5 1,290.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,420 -3,412 18,859 -232 3,525 1,290 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   45,145 41,995 41,421 43,238 42,989 54,647 0.0 0.0   Shareholders equity total   -15,010 -18,524 335 102 3,627 10,553 4,867 4,867   Interest-bearing liabilities   60,824 61,577 42,325 45,924 42,532 46,591 0.0 0.0   Balance sheet total (assets)   47,339 44,014 43,811 46,898 49,674 59,753 4,867 4,867   Net Debt   60,823 61,577 42,325 45,851 41,766 46,591 -4,867 -4,867     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   2,082 2,745 2,481 3,044 7,933 7,230 0.0 0.0   Gross profit growth   -8.9% 31.8% -9.6% 22.7% 160.6% -8.9% -100.0% 0.0%   Employees   0 0 0 0 0 7 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)   47,339 44,014 43,811 46,898 49,674 59,753 4,867 4,867   Balance sheet change%   -3.1% -7.0% -0.5% 7.0% 5.9% 20.3% -91.9% 0.0%   Added value   778.5 1,475.6 917.0 1,063.9 5,319.0 4,497.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,547 -6,875 -1,304 1,149 -1,112 5,041 -43,376 -5,635   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 1.0 2.0 3.0 4.0 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 (%)   -6.8% -82.0% 7.5% 13.0% 58.6% 48.6% 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 %   -0.2% -3.6% 38.0% 1.2% 9.6% 6.4% 0.0% 0.0%   ROI %   -0.2% -3.7% 38.6% 1.2% 10.1% 6.8% 0.0% 0.0%   ROE %   -3.4% -7.7% 85.0% -106.3% 189.0% 18.2% 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 %   -9.6% -16.2% 0.8% 0.2% 7.3% 17.7% 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, %   7,813.2% 4,173.0% 4,618.9% 3,583.0% 731.7% 1,037.4% 0.0% 0.0%   Gearing %   -405.2% -332.4% 12,648.2% 44,889.7% 1,172.7% 441.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 1.9% 2.6% 1.7% 2.6% 5.0% 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   0.2 0.1 0.1 0.2 1.0 0.4 0.0 0.0   Current Ratio   0.6 0.5 0.6 0.4 1.4 0.7 0.0 0.0   Cash and cash equivalent   0.9 0.0 0.0 72.5 766.1 0.0 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   -1,214.4 -2,178.3 -1,660.5 -6,383.6 1,974.6 -2,039.6 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   0 0 0 0 0 642 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 642 0 0   EBIT / employee   0 0 0 0 0 502 0 0   Net earnings / employee   0 0 0 0 0 184 0 0