Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lykkegaard Landbrug Holding II 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% 0.6% 0.6%   Bankruptcy risk   2.4% 2.3% 2.1% 2.2% 1.8% 0.8% 7.7% 7.7%   Credit score (0-100)   65 66 67 65 71 91 32 32   Credit rating   BBB BBB BBB BBB A AA BB BB   Credit limit (kDKK)   0.0 0.2 0.4 0.3 12.2 2,719.0 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   -83.6 -14.7 -15.7 -14.4 -14.3 -36.1 0.0 0.0   EBITDA   -83.6 -14.7 -15.7 -14.4 -14.3 -36.1 0.0 0.0   EBIT   -83.6 -14.7 -15.7 -14.4 -14.3 -36.1 0.0 0.0   Pre-tax profit (PTP)   8,882.2 -18.9 -287.7 -293.9 17,958.8 1,297.4 0.0 0.0   Net earnings   8,982.1 41.8 -226.7 -231.7 17,877.7 983.7 0.0 0.0   Pre-tax profit without non-rec. items   8,882 -18.9 -288 -294 17,959 1,297 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,025 8,067 7,840 7,609 25,487 32,016 20,906 20,906   Interest-bearing liabilities   13,149 13,458 13,744 14,030 160 36.4 0.0 0.0   Balance sheet total (assets)   21,175 21,525 21,585 21,639 25,727 32,530 20,906 20,906   Net Debt   13,149 13,457 13,743 14,030 160 36.4 -20,906 -20,906     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   -83.6 -14.7 -15.7 -14.4 -14.3 -36.1 0.0 0.0   Gross profit growth   0.0% 82.4% -6.6% 8.0% 0.5% -151.3% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21,175 21,525 21,585 21,639 25,727 32,530 20,906 20,906   Balance sheet change%   -14.3% 1.7% 0.3% 0.3% 18.9% 26.4% -35.7% 0.0%   Added value   -83.6 -14.7 -15.7 -14.4 -14.3 -36.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -3.0 -4.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   39.6% 1.1% -0.1% -0.1% 77.6% 7.9% 0.0% 0.0%   ROI %   39.6% 1.1% -0.1% -0.1% 77.7% 8.0% 0.0% 0.0%   ROE %   54.9% 0.5% -2.9% -3.0% 108.0% 3.4% 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 %   37.9% 37.5% 36.3% 35.2% 99.1% 98.4% 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, %   -15,721.0% -91,603.4% -87,727.0% -97,302.6% -1,113.0% -101.1% 0.0% 0.0%   Gearing %   163.8% 166.8% 175.3% 184.4% 0.6% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.0% 1.9% 2.0% 5.9% 1,038.1% 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   1.6 1.8 2.1 2.3 86.8 43.4 0.0 0.0   Current Ratio   1.6 1.8 2.1 2.3 86.8 43.4 0.0 0.0   Cash and cash equivalent   0.2 0.5 0.9 0.0 0.0 0.0 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   38.8 85.3 135.9 187.5 20,659.5 21,771.4 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0