Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VA Agroland A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3%   Bankruptcy risk   0.9% 2.3% 0.9% 0.8% 0.9% 1.8% 7.6% 6.6%   Credit score (0-100)   91 66 91 92 88 71 31 36   Credit rating   A BBB A AA A A BB BBB   Credit limit (kDKK)   1,381.2 0.2 1,334.7 1,738.6 762.7 7.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,080 10,985 5,648 10,060 7,931 7,500 0.0 0.0   EBITDA   1,796 -6,116 1,114 1,727 2,139 623 0.0 0.0   EBIT   1,796 -6,116 1,114 1,727 2,139 623 0.0 0.0   Pre-tax profit (PTP)   4,556.6 -2,014.3 1,136.8 1,785.5 2,186.8 390.0 0.0 0.0   Net earnings   3,536.0 -787.6 1,025.1 1,424.7 1,745.9 389.2 0.0 0.0   Pre-tax profit without non-rec. items   1,637 -5,966 1,137 1,786 2,187 390 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   18,401 20,714 23,166 1,109 896 3,030 0.0 0.0   Shareholders equity total   15,669 14,882 15,907 17,332 8,078 8,467 2,967 2,967   Interest-bearing liabilities   0.7 11,944 15,292 1,325 8,641 12,357 0.0 0.0   Balance sheet total (assets)   27,417 35,283 42,081 22,573 22,968 31,519 2,967 2,967   Net Debt   0.7 11,944 15,232 1,148 8,459 12,149 -425 -425     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   10,080 10,985 5,648 10,060 7,931 7,500 0.0 0.0   Gross profit growth   -12.6% 9.0% -48.6% 78.1% -21.2% -5.4% -100.0% 0.0%   Employees   5 8 14 15 14 16 0 0   Employee growth %   25.0% 60.0% 75.0% 7.1% -6.7% 14.3% -100.0% 0.0%   Employee expenses   -2,919.7 -3,952.1 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   27,417 35,283 42,081 22,573 22,968 31,519 2,967 2,967   Balance sheet change%   -62.2% 28.7% 19.3% -46.4% 1.7% 37.2% -90.6% 0.0%   Added value   4,715.2 -2,163.9 1,114.1 1,726.7 2,138.7 622.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,256 6,743 -2,534 -22,107 2,111 3,741 -4,583 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   17.8% -55.7% 19.7% 17.2% 27.0% 8.3% 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 %   3.7% -19.0% 3.2% 5.7% 9.8% 2.5% 0.0% 0.0%   ROI %   5.3% -27.0% 4.3% 7.3% 12.5% 3.5% 0.0% 0.0%   ROE %   12.7% -5.2% 6.7% 8.6% 13.7% 4.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   57.2% 42.2% 37.8% 76.8% 36.7% 27.7% 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, %   0.0% -195.3% 1,367.3% 66.5% 395.5% 1,951.6% 0.0% 0.0%   Gearing %   0.0% 80.3% 96.1% 7.6% 107.0% 145.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 0.2% 0.8% 0.7% 0.7% 2.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.3 0.4 0.4 1.7 0.4 0.5 0.0 0.0   Current Ratio   0.9 0.7 0.7 4.1 1.3 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 59.2 177.1 181.9 207.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -1,475.9 -5,955.2 -7,605.8 15,653.0 4,580.3 4,771.5 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   943 -270 80 115 153 39 0 0   Employee expenses / employee   -584 -494 0 0 0 0 0 0   EBITDA / employee   359 -764 80 115 153 39 0 0   EBIT / employee   359 -764 80 115 153 39 0 0   Net earnings / employee   707 -98 73 95 125 24 0 0