Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skjoldelev 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 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% 0.6% 0.6%   Bankruptcy risk   1.1% 1.1% 1.0% 1.1% 1.2% 1.2% 8.3% 8.1%   Credit score (0-100)   85 85 85 83 81 80 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   578.3 591.6 778.0 539.3 358.4 352.6 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   1,442 762 1,142 664 1,078 975 0.0 0.0   EBITDA   1,261 575 1,037 503 971 969 0.0 0.0   EBIT   757 -9.5 516 -25.8 447 441 0.0 0.0   Pre-tax profit (PTP)   201.6 -340.4 139.3 -371.2 62.6 -280.4 0.0 0.0   Net earnings   157.3 -325.2 63.8 -389.4 21.4 -236.7 0.0 0.0   Pre-tax profit without non-rec. items   202 -340 139 -371 62.6 -280 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   37,100 36,951 36,374 35,852 35,352 34,839 0.0 0.0   Shareholders equity total   15,862 15,537 15,601 15,211 15,233 14,996 14,596 14,596   Interest-bearing liabilities   18,598 18,378 17,840 17,763 16,715 16,274 0.0 0.0   Balance sheet total (assets)   38,755 37,198 36,811 36,140 35,618 35,389 14,596 14,596   Net Debt   18,583 18,377 17,840 17,762 16,715 16,274 -14,596 -14,596     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   1,442 762 1,142 664 1,078 975 0.0 0.0   Gross profit growth   0.0% -47.2% 50.0% -41.9% 62.3% -9.5% -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)   38,755 37,198 36,811 36,140 35,618 35,389 14,596 14,596   Balance sheet change%   0.0% -4.0% -1.0% -1.8% -1.4% -0.6% -58.8% 0.0%   Added value   1,260.6 575.1 1,037.2 503.0 976.1 968.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   36,693 -740 -1,106 -1,058 -1,099 -1,041 -34,839 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 1.0 2.0 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 (%)   52.5% -1.3% 45.1% -3.9% 41.5% 45.2% 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 %   2.0% -0.0% 1.4% -0.1% 1.2% 1.2% 0.0% 0.0%   ROI %   2.0% -0.0% 1.4% -0.1% 1.3% 1.3% 0.0% 0.0%   ROE %   1.0% -2.1% 0.4% -2.5% 0.1% -1.6% 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 %   40.9% 41.8% 42.4% 42.1% 42.8% 42.4% 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, %   1,474.2% 3,195.4% 1,719.9% 3,531.5% 1,721.3% 1,679.6% 0.0% 0.0%   Gearing %   117.2% 118.3% 114.4% 116.8% 109.7% 108.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 1.8% 2.1% 1.9% 2.2% 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   0.5 0.1 0.2 0.1 0.1 0.3 0.0 0.0   Current Ratio   0.6 0.1 0.2 0.1 0.2 0.3 0.0 0.0   Cash and cash equivalent   14.8 0.4 0.5 0.5 0.0 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   -1,050.5 -1,748.7 -1,434.9 -1,625.3 -1,362.1 -1,325.7 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   1,261 575 1,037 503 976 969 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,261 575 1,037 503 971 969 0 0   EBIT / employee   757 -10 516 -26 447 441 0 0   Net earnings / employee   157 -325 64 -389 21 -237 0 0