Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SOLE MINKFODER A/S 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% 7.1% 7.1%   Bankruptcy risk   3.3% 2.0% 0.5% 4.8% 5.5% 7.8% 18.2% 18.2%   Credit score (0-100)   57 71 98 44 41 30 8 8   Credit rating   BBB A AA BBB BBB BB B B   Credit limit (kDKK)   0.0 5.0 3,610.5 0.0 -0.0 -0.0 -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   26,085 21,635 27,302 -12,948 -10,570 -7,371 0.0 0.0   EBITDA   -2,737 -1,872 6,394 -15,047 -16,608 -12,370 0.0 0.0   EBIT   -2,737 -1,872 6,394 -15,047 -16,608 -12,370 0.0 0.0   Pre-tax profit (PTP)   -4,843.0 -5,967.0 2,273.0 -15,430.0 -17,463.0 -17,044.2 0.0 0.0   Net earnings   -3,802.0 -4,691.0 1,641.0 -11,976.0 -13,638.0 -12,780.6 0.0 0.0   Pre-tax profit without non-rec. items   -4,843 -5,967 2,273 -15,430 -17,463 -13,857 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   21,673 17,055 12,973 9,208 6,789 4,921 0.0 0.0   Shareholders equity total   11,906 26,877 28,518 16,542 2,905 1,124 -876 -876   Interest-bearing liabilities   26,023 23,965 4,836 14,077 23,441 22,666 876 876   Balance sheet total (assets)   72,817 78,250 43,183 36,365 31,637 26,212 0.0 0.0   Net Debt   26,014 23,950 4,820 14,067 23,432 22,654 876 876     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   26,085 21,635 27,302 -12,948 -10,570 -7,371 0.0 0.0   Gross profit growth   -37.3% -17.1% 26.2% 0.0% 18.4% 30.3% 0.0% 0.0%   Employees   56 46 43 10 7 7 0 0   Employee growth %   0.0% -17.9% -6.5% -76.7% -30.0% 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)   72,817 78,250 43,183 36,365 31,637 26,212 0 0   Balance sheet change%   8.0% 7.5% -44.8% -15.8% -13.0% -17.1% -100.0% 0.0%   Added value   -2,737.0 -1,872.0 6,394.0 -15,047.0 -16,608.0 -12,369.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -528 -4,618 -4,082 -3,765 -2,419 -1,868 -4,921 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -1.0 -2.0 -3.0 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 (%)   -10.5% -8.7% 23.4% 116.2% 157.1% 167.8% 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% -4.6% 6.7% -37.5% -48.4% -42.4% 0.0% 0.0%   ROI %   -8.1% -7.5% 9.0% -44.5% -54.9% -47.2% 0.0% 0.0%   ROE %   -22.0% -24.2% 5.9% -53.2% -140.3% -634.5% 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 %   18.3% 37.5% 66.0% 45.5% 9.2% 4.3% -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, %   -950.5% -1,279.4% 75.4% -93.5% -141.1% -183.1% 0.0% 0.0%   Gearing %   218.6% 89.2% 17.0% 85.1% 807.0% 2,016.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.0% 9.8% 12.3% 5.5% 5.4% 7.0% 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   0.3 0.3 0.9 0.7 0.5 0.5 0.0 0.0   Current Ratio   0.8 0.9 1.8 1.1 0.7 0.7 0.0 0.0   Cash and cash equivalent   9.0 15.0 16.0 10.0 9.0 12.0 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   -11,017.0 -2,476.0 11,007.0 2,570.0 -9,068.0 -6,640.6 -438.0 -438.0   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   -49 -41 149 -1,505 -2,373 -1,767 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -49 -41 149 -1,505 -2,373 -1,767 0 0   EBIT / employee   -49 -41 149 -1,505 -2,373 -1,767 0 0   Net earnings / employee   -68 -102 38 -1,198 -1,948 -1,826 0 0