Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Premium Pork International A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1000.0 Bankruptcy Risk  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.7% 0.7% 0.7% 1.4% 5.5% 5.1%   Credit score (0-100)   0 0 96 96 96 78 40 43   Credit rating   N/A N/A AA AA AA A BBB BBB   Credit limit (kEUR)   0.0 0.0 6,634.5 6,773.7 8,146.7 562.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kEUR)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 1,611 1,496 1,886 1,488 1,488 1,488   Gross profit   0.0 0.0 1,023 970 1,139 925 0.0 0.0   EBITDA   0.0 0.0 -71.0 78.0 77.0 -8.0 0.0 0.0   EBIT   0.0 0.0 -71.0 78.0 77.0 -8.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 12,635.0 1,103.0 14,725.0 -8,905.0 0.0 0.0   Net earnings   0.0 0.0 12,657.0 1,111.0 14,724.0 -8,912.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -96.0 -34.0 14,725 -28.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kEUR)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 70,723 72,128 87,483 83,886 44,884 44,884   Interest-bearing liabilities   0.0 0.0 1,608 807 728 1,051 0.0 0.0   Balance sheet total (assets)   0.0 0.0 77,748 76,652 92,064 88,853 44,884 44,884   Net Debt   0.0 0.0 1,273 798 723 1,043 -44,578 -44,578     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 1,611 1,496 1,886 1,488 1,488 1,488   Net sales growth   0.0% 0.0% 0.0% -7.1% 26.1% -21.1% 0.0% 0.0%   Gross profit   0.0 0.0 1,023 970 1,139 925 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -5.2% 17.4% -18.8% -100.0% 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)   0 0 77,748 76,652 92,064 88,853 44,884 44,884   Balance sheet change%   0.0% 0.0% 0.0% -1.4% 20.1% -3.5% -49.5% 0.0%   Added value   0.0 0.0 -71.0 78.0 77.0 -8.0 0.0 0.0   Added value %   0.0% 0.0% -4.4% 5.2% 4.1% -0.5% 0.0% 0.0%   Investments   0 0 0 0 0 306 0 0   Net sales trend   0.0 0.0 0.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% -4.4% 5.2% 4.1% -0.5% 0.0% 0.0%   EBIT %   0.0% 0.0% -4.4% 5.2% 4.1% -0.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% -6.9% 8.0% 6.8% -0.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 785.7% 74.3% 780.7% -598.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 785.7% 74.3% 780.7% -598.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -6.0% -2.3% 780.8% -1.9% 0.0% 0.0%   ROA %   0.0% 0.0% 0.4% 0.6% 17.8% 0.2% 0.0% 0.0%   ROI %   0.0% 0.0% 0.4% 0.6% 17.9% 0.2% 0.0% 0.0%   ROE %   0.0% 0.0% 17.9% 1.6% 18.4% -10.4% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 91.0% 94.1% 95.0% 94.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 436.0% 302.4% 242.8% 333.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 415.2% 301.8% 242.6% 333.3% -2,995.8% -2,995.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -1,793.0% 1,023.1% 939.0% -13,037.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 2.3% 1.1% 0.8% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 52.6% 39.3% 40.4% 26.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.8 0.7 0.7 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.8 0.7 0.7 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 335.0 9.0 5.0 8.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 0.0 291.8 166.9 142.4 205.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 56.5 63.8 66.0 137.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 100.7% 46.4% 39.3% 56.8% 2,995.8% 2,995.8%   Net working capital   0.0 0.0 -301.0 -330.0 -338.0 -622.0 0.0 0.0   Net working capital %   0.0% 0.0% -18.7% -22.1% -17.9% -41.8% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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