Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CRUIJSEN FARMING 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   0.8% 0.6% 0.6% 0.6% 0.6% 0.5% 5.4% 5.4%   Credit score (0-100)   93 97 96 96 98 98 42 42   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   1,290.1 1,982.7 2,446.3 2,757.2 3,849.7 3,918.7 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   7,331 11,816 13,604 13,795 15,494 16,851 0.0 0.0   EBITDA   4,770 8,801 9,528 9,014 10,665 10,538 0.0 0.0   EBIT   4,162 7,298 7,964 7,022 10,264 8,479 0.0 0.0   Pre-tax profit (PTP)   779.5 3,997.5 5,335.2 4,359.0 10,768.2 1,181.8 0.0 0.0   Net earnings   547.5 3,111.3 4,472.4 3,444.9 8,571.8 668.3 0.0 0.0   Pre-tax profit without non-rec. items   780 3,997 5,335 4,359 10,768 1,182 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   102,685 104,506 119,054 118,033 118,982 199,946 0.0 0.0   Shareholders equity total   12,110 15,114 19,586 23,031 31,603 32,271 32,146 32,146   Interest-bearing liabilities   92,811 92,334 103,829 100,448 92,928 183,749 0.0 0.0   Balance sheet total (assets)   111,841 113,920 130,194 129,806 132,006 221,497 32,146 32,146   Net Debt   92,635 92,055 103,829 100,184 92,247 182,563 -32,096 -32,096     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   7,331 11,816 13,604 13,795 15,494 16,851 0.0 0.0   Gross profit growth   -12.4% 61.2% 15.1% 1.4% 12.3% 8.8% -100.0% 0.0%   Employees   8 10 12 13 12 16 0 0   Employee growth %   14.3% 25.0% 20.0% 8.3% -7.7% 33.3% -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)   111,841 113,920 130,194 129,806 132,006 221,497 32,146 32,146   Balance sheet change%   3.4% 1.9% 14.3% -0.3% 1.7% 67.8% -85.5% 0.0%   Added value   6,298.4 9,481.4 10,570.9 9,630.6 12,872.6 11,584.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,589 -653 11,783 -3,941 -2,060 77,690 -199,946 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 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 (%)   56.8% 61.8% 58.5% 50.9% 66.2% 50.3% 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 %   3.8% 6.5% 6.6% 5.4% 11.9% 4.8% 0.0% 0.0%   ROI %   3.9% 6.6% 6.7% 5.5% 12.2% 4.9% 0.0% 0.0%   ROE %   4.6% 22.9% 25.8% 16.2% 31.4% 2.1% 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 %   10.8% 13.3% 15.0% 17.7% 23.9% 14.6% 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, %   1,941.9% 1,046.0% 1,089.8% 1,111.4% 865.0% 1,732.3% 0.0% 0.0%   Gearing %   766.4% 610.9% 530.1% 436.1% 294.0% 569.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.6% 2.7% 2.6% 4.9% 5.3% 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   0.2 0.2 0.2 0.4 1.0 0.6 0.0 0.0   Current Ratio   0.9 0.9 1.0 1.3 2.2 1.3 0.0 0.0   Cash and cash equivalent   176.0 279.2 0.0 264.2 680.9 1,185.8 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   -1,149.7 -888.8 -489.2 2,748.3 6,657.3 5,363.4 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   787 948 881 741 1,073 724 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   596 880 794 693 889 659 0 0   EBIT / employee   520 730 664 540 855 530 0 0   Net earnings / employee   68 311 373 265 714 42 0 0