Minkfarmen Norden ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  21.2% 8.0% 9.9% 9.7% 4.1%  
Credit score (0-100)  5 30 23 24 48  
Credit rating  B BB BB BB BBB  
Credit limit (kDKK)  -0.0 -0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -539 2,087 15,285 -381 -31.2  
EBITDA  -1,497 1,130 15,092 -417 -49.8  
EBIT  -1,562 1,065 15,026 -483 -115  
Pre-tax profit (PTP)  -2,120.7 886.4 14,558.0 -531.5 -133.7  
Net earnings  -2,060.7 1,101.4 14,493.0 -1,102.2 485.1  
Pre-tax profit without non-rec. items  -2,121 886 14,558 -531 -134  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  2,026 535 469 404 339  
Shareholders equity total  -2,607 -1,505 12,988 10,385 6,370  
Interest-bearing liabilities  5,754 6,866 1,704 0.0 0.0  
Balance sheet total (assets)  7,362 9,750 14,843 10,995 7,911  

Net Debt  5,753 6,866 1,704 -853 -599  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -539 2,087 15,285 -381 -31.2  
Gross profit growth  0.0% 0.0% 632.5% 0.0% 91.8%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  7,362 9,750 14,843 10,995 7,911  
Balance sheet change%  -8.6% 32.4% 52.2% -25.9% -28.0%  
Added value  -1,497.0 1,130.2 15,091.5 -417.3 -49.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -235 -1,557 -131 -131 -131  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 1.0 2.0 -1.0 -2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  290.0% 51.0% 98.3% 126.7% 369.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -16.8% 12.1% 114.9% -3.9% -1.4%  
ROI %  -29.9% 20.0% 138.6% -4.0% -1.6%  
ROE %  -26.7% 12.9% 127.5% -9.4% 5.8%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -26.2% -13.4% 87.5% 94.5% 80.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -384.3% 607.5% 11.3% 204.4% 1,204.3%  
Gearing %  -220.7% -456.1% 13.1% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  11.1% 6.2% 10.3% 2.8% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.1 0.7 7.5 16.6 4.8  
Current Ratio  0.5 0.8 7.9 17.0 4.8  
Cash and cash equivalent  0.1 0.0 0.0 853.0 599.5  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -4,677.1 -2,231.5 12,406.6 9,765.9 5,845.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0