Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bækholm 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% 1.1% 1.1%   Bankruptcy risk   2.4% 1.2% 1.2% 1.3% 1.5% 0.7% 8.0% 8.0%   Credit score (0-100)   65 82 82 79 76 93 31 31   Credit rating   BBB A A A A AA BB BB   Credit limit (kDKK)   0.1 214.3 265.8 168.6 46.1 1,096.4 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   -155 597 52.1 93.4 36.6 49.1 0.0 0.0   EBITDA   -1,123 153 53.5 93.4 36.6 49.1 0.0 0.0   EBIT   -1,165 135 43.6 83.5 19.9 32.4 0.0 0.0   Pre-tax profit (PTP)   -399.1 1,126.0 1,802.2 -433.9 -187.1 971.1 0.0 0.0   Net earnings   -76.1 924.1 1,404.0 -309.9 -143.7 851.9 0.0 0.0   Pre-tax profit without non-rec. items   -399 1,126 1,802 -434 -187 971 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   811 365 355 345 669 652 0.0 0.0   Shareholders equity total   9,442 10,216 11,470 11,010 10,716 11,418 11,068 11,068   Interest-bearing liabilities   987 507 0.0 0.0 0.0 596 0.0 0.0   Balance sheet total (assets)   12,210 11,993 12,238 11,352 11,357 12,189 11,068 11,068   Net Debt   -826 -3,690 -4,784 -3,879 -3,515 -3,722 -11,068 -11,068     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   -155 597 52.1 93.4 36.6 49.1 0.0 0.0   Gross profit growth   0.0% 0.0% -91.3% 79.4% -60.8% 34.3% -100.0% 0.0%   Employees   0 0 0 0 0 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)   12,210 11,993 12,238 11,352 11,357 12,189 11,068 11,068   Balance sheet change%   -6.0% -1.8% 2.0% -7.2% 0.0% 7.3% -9.2% 0.0%   Added value   -1,122.9 152.5 53.5 93.4 29.8 49.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -777 -463 -20 -20 307 -33 -652 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 2.0 3.0 4.0 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 (%)   749.3% 22.6% 83.7% 89.4% 54.3% 65.9% 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 %   16.6% 10.1% 15.2% 5.4% 1.4% 8.5% 0.0% 0.0%   ROI %   18.3% 11.4% 16.3% 5.6% 1.5% 8.8% 0.0% 0.0%   ROE %   -0.8% 9.4% 12.9% -2.8% -1.3% 7.7% 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 %   77.3% 85.2% 93.7% 97.0% 94.4% 93.7% 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, %   73.6% -2,420.0% -8,943.0% -4,151.7% -9,604.7% -7,574.5% 0.0% 0.0%   Gearing %   10.5% 5.0% 0.0% 0.0% 0.0% 5.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   153.5% 12.7% 13.6% 0.0% 0.0% 11.3% 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   2.7 5.0 14.4 28.2 11.9 13.1 0.0 0.0   Current Ratio   3.4 5.0 14.4 28.2 11.9 13.1 0.0 0.0   Cash and cash equivalent   1,813.0 4,197.7 4,784.4 3,879.3 3,514.7 4,318.6 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   3,413.5 3,931.7 3,529.0 3,900.4 3,628.2 4,312.7 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   0 0 0 0 0 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 49 0 0   EBIT / employee   0 0 0 0 0 32 0 0   Net earnings / employee   0 0 0 0 0 852 0 0