Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KROGSGAARD BACON 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% 1.5% 1.1%   Bankruptcy risk   1.4% 0.7% 0.7% 0.7% 0.7% 1.3% 7.8% 7.3%   Credit score (0-100)   80 96 94 93 94 79 31 33   Credit rating   A AA AA AA AA A BB BBB   Credit limit (kDKK)   139.0 2,843.2 3,442.6 2,997.4 3,311.8 603.3 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   3,172 10,356 11,718 5,144 6,098 3,475 0.0 0.0   EBITDA   3,172 10,356 8,637 4,680 9,411 4,376 0.0 0.0   EBIT   1,056 8,004 9,359 2,768 3,682 1,063 0.0 0.0   Pre-tax profit (PTP)   -485.7 6,183.7 9,142.8 2,500.6 3,034.0 -1,416.3 0.0 0.0   Net earnings   -376.2 4,766.8 7,126.6 2,231.8 2,361.2 -1,135.4 0.0 0.0   Pre-tax profit without non-rec. items   -486 6,184 9,143 2,501 3,034 -1,416 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   71,597 69,607 65,064 82,019 80,720 78,427 0.0 0.0   Shareholders equity total   16,798 21,850 29,283 31,524 33,885 33,405 19,034 19,034   Interest-bearing liabilities   59,860 63,117 58,313 66,934 70,811 72,267 0.0 0.0   Balance sheet total (assets)   91,172 103,786 102,567 110,128 116,513 113,205 19,034 19,034   Net Debt   59,860 56,381 54,519 66,934 70,811 72,267 -19,034 -19,034     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   3,172 10,356 11,718 5,144 6,098 3,475 0.0 0.0   Gross profit growth   -13.1% 226.4% 13.2% -56.1% 18.5% -43.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   91,172 103,786 102,567 110,128 116,513 113,205 19,034 19,034   Balance sheet change%   29.7% 13.8% -1.2% 7.4% 5.8% -2.8% -83.2% 0.0%   Added value   3,172.3 10,355.7 11,652.7 5,143.5 6,057.6 3,475.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11,815 -4,434 -6,859 14,876 -3,704 -5,361 -63,463 -14,308   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 (%)   33.3% 77.3% 79.9% 53.8% 60.4% 30.6% 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 %   1.4% 8.3% 9.5% 3.0% 3.5% 1.4% 0.0% 0.0%   ROI %   1.5% 9.4% 10.8% 3.2% 3.8% 1.4% 0.0% 0.0%   ROE %   -2.2% 24.7% 27.9% 7.3% 7.2% -3.4% 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 %   18.4% 21.1% 28.5% 28.6% 29.1% 29.5% 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, %   1,886.9% 544.4% 631.3% 1,430.4% 752.4% 1,651.4% 0.0% 0.0%   Gearing %   356.4% 288.9% 199.1% 212.3% 209.0% 216.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.0% 1.1% 1.0% 1.4% 4.2% 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   0.1 0.3 1.0 0.6 0.7 0.5 0.0 0.0   Current Ratio   0.5 0.9 1.6 1.4 1.7 1.7 0.0 0.0   Cash and cash equivalent   0.0 6,735.5 3,794.4 0.0 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   -15,591.9 -1,837.3 11,463.9 6,182.0 12,023.4 11,716.1 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0