Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PST 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 1.2% 1.3% 0.9% 2.1% 1.7% 8.8% 8.8%   Credit score (0-100)   0 81 79 89 66 73 28 28   Credit rating   N/A A A A A A BB BB   Credit limit (kDKK)   3,177.0 690.6 532.3 3,151.3 2.9 36.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 5,931 4,559 9,607 2,791 4,335 0.0 0.0   EBITDA   0.0 3,782 2,477 7,898 1,644 3,466 0.0 0.0   EBIT   0.0 2,864 1,042 5,851 -255 1,920 0.0 0.0   Pre-tax profit (PTP)   0.0 2,328.1 626.0 5,055.5 -2,945.5 -1,559.5 0.0 0.0   Net earnings   0.0 2,137.9 252.8 4,894.0 -1,790.9 -544.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,328 626 5,056 -2,945 -1,559 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   95,713 95,083 95,526 95,288 93,864 94,059 0.0 0.0   Shareholders equity total   30,990 33,128 33,381 38,275 36,484 35,939 4,949 4,949   Interest-bearing liabilities   60,838 59,889 62,253 58,910 63,697 66,375 0.0 0.0   Balance sheet total (assets)   107,090 105,966 109,035 112,312 110,420 112,633 4,949 4,949   Net Debt   60,002 59,848 62,253 57,259 63,482 63,557 -4,949 -4,949     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 5,931 4,559 9,607 2,791 4,335 0.0 0.0   Gross profit growth   0.0% 0.0% -23.1% 110.7% -70.9% 55.3% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   107,090 105,966 109,035 112,312 110,420 112,633 4,949 4,949   Balance sheet change%   0.0% -1.0% 2.9% 3.0% -1.7% 2.0% -95.6% 0.0%   Added value   0.0 4,675.5 2,850.0 7,897.6 1,791.2 3,466.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   95,933 -2,486 -1,409 -2,417 -3,324 -1,351 -94,059 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 48.3% 22.9% 60.9% -9.1% 44.3% 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 %   0.0% 3.0% 1.3% 5.6% -0.1% 2.0% 0.0% 0.0%   ROI %   0.0% 3.0% 1.4% 5.8% -0.1% 2.1% 0.0% 0.0%   ROE %   0.0% 6.7% 0.8% 13.7% -4.8% -1.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   28.9% 31.3% 30.6% 34.1% 33.0% 31.9% 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, %   0.0% 1,582.6% 2,512.8% 725.0% 3,860.3% 1,833.5% 0.0% 0.0%   Gearing %   196.3% 180.8% 186.5% 153.9% 174.6% 184.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.4% 1.3% 1.9% 4.6% 5.9% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.2 0.7 1.2 0.4 0.4 0.0 0.0   Current Ratio   2.0 1.4 2.2 2.1 1.0 0.7 0.0 0.0   Cash and cash equivalent   835.7 41.1 0.0 1,650.9 215.5 2,817.9 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,914.8 2,133.5 5,142.8 6,619.7 -225.2 -6,080.7 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 1,733 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1,733 0 0   EBIT / employee   0 0 0 0 0 960 0 0   Net earnings / employee   0 0 0 0 0 -272 0 0