Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DUEHOLM LANDBRUG A/S 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   0.9% 1.8% 3.0% 2.8% 1.6% 3.8% 9.7% 9.5%   Credit score (0-100)   91 72 57 57 74 50 25 26   Credit rating   A A BBB BBB A BBB BB BB   Credit limit (kDKK)   533.5 2.7 0.0 0.0 10.7 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   2,903 2,658 2,728 3,303 4,698 2,248 0.0 0.0   EBITDA   1,268 497 139 44.7 1,552 -838 0.0 0.0   EBIT   1,147 133 -789 -839 612 -1,716 0.0 0.0   Pre-tax profit (PTP)   1,090.8 -7.0 -949.1 -1,086.5 508.2 -2,051.9 0.0 0.0   Net earnings   849.3 -7.6 -742.6 -848.9 410.4 -1,622.5 0.0 0.0   Pre-tax profit without non-rec. items   1,091 -7.0 -949 -1,087 508 -2,052 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   12,325 13,929 13,521 12,675 12,399 11,704 0.0 0.0   Shareholders equity total   6,034 6,027 5,284 4,435 4,846 3,223 2,723 2,723   Interest-bearing liabilities   3,663 7,108 10,191 10,954 9,060 12,111 0.0 0.0   Balance sheet total (assets)   14,612 17,758 20,812 19,824 18,108 16,665 2,723 2,723   Net Debt   3,663 7,108 10,171 10,934 9,040 12,092 -2,723 -2,723     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   2,903 2,658 2,728 3,303 4,698 2,248 0.0 0.0   Gross profit growth   302.9% -8.4% 2.6% 21.1% 42.2% -52.2% -100.0% 0.0%   Employees   4 5 5 6 6 5 0 0   Employee growth %   33.3% 25.0% 0.0% 20.0% 0.0% -16.7% -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)   14,612 17,758 20,812 19,824 18,108 16,665 2,723 2,723   Balance sheet change%   104.3% 21.5% 17.2% -4.7% -8.7% -8.0% -83.7% 0.0%   Added value   1,268.3 497.3 138.7 44.7 1,495.9 -838.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,121 1,237 -1,338 -1,732 -1,219 -1,572 -11,704 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 -1.0 -2.0 1.0 -1.0 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 (%)   39.5% 5.0% -28.9% -25.4% 13.0% -76.4% 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 %   10.5% 0.8% -4.1% -3.7% 4.3% -9.1% 0.0% 0.0%   ROI %   14.4% 1.1% -5.3% -4.7% 5.3% -10.7% 0.0% 0.0%   ROE %   15.1% -0.1% -13.1% -17.5% 8.8% -40.2% 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 %   41.3% 33.9% 25.4% 22.4% 26.8% 19.3% 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, %   288.8% 1,429.2% 7,331.7% 24,485.0% 582.6% -1,442.6% 0.0% 0.0%   Gearing %   60.7% 117.9% 192.9% 247.0% 187.0% 375.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.6% 1.9% 3.1% 3.0% 4.5% 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 0.4 0.6 0.6 0.8 0.6 0.0 0.0   Current Ratio   0.3 0.8 0.8 0.9 0.8 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 20.0 20.0 20.0 19.1 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   -5,708.2 -797.0 -1,567.3 -1,182.1 -1,324.0 -2,631.8 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   317 99 28 7 249 -168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   317 99 28 7 259 -168 0 0   EBIT / employee   287 27 -158 -140 102 -343 0 0   Net earnings / employee   212 -2 -149 -141 68 -325 0 0