Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S LADEGÅRD MARK- OG SKOVBRUG 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.7% 2.6% 1.8% 1.5% 2.5% 3.4% 8.6% 8.6%   Credit score (0-100)   75 63 71 75 62 53 29 29   Credit rating   A BBB A A BBB BBB BB BB   Credit limit (kDKK)   21.4 0.0 5.8 63.0 0.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   948 435 441 711 -11.0 -15.7 0.0 0.0   EBITDA   903 398 316 637 -55.0 -63.9 0.0 0.0   EBIT   444 -57.0 -145 171 -523 -526 0.0 0.0   Pre-tax profit (PTP)   207.0 -330.0 -293.0 20.0 -625.0 -693.5 0.0 0.0   Net earnings   160.5 10.0 -474.0 495.0 -582.0 -640.7 0.0 0.0   Pre-tax profit without non-rec. items   207 -330 -293 20.0 -625 -694 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   32,992 32,538 31,746 31,281 30,852 30,390 0.0 0.0   Shareholders equity total   15,788 15,798 15,323 15,818 15,236 14,596 4,520 4,520   Interest-bearing liabilities   16,096 16,547 16,545 16,546 16,546 16,545 0.0 0.0   Balance sheet total (assets)   33,601 33,831 33,648 32,973 32,105 32,225 4,520 4,520   Net Debt   15,859 15,592 15,210 15,455 15,606 15,070 -4,520 -4,520     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   948 435 441 711 -11.0 -15.7 0.0 0.0   Gross profit growth   0.0% -54.1% 1.4% 61.2% 0.0% -42.9% 0.0% 0.0%   Employees   0 1 1 1 1 1 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)   33,601 33,831 33,648 32,973 32,105 32,225 4,520 4,520   Balance sheet change%   0.0% 0.7% -0.5% -2.0% -2.6% 0.4% -86.0% 0.0%   Added value   902.8 398.0 316.0 637.0 -57.0 -63.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25,457 6,167 -1,253 -931 -897 -924 -23,314 -7,075   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   46.8% -13.1% -32.9% 24.1% 4,754.5% 3,345.2% 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 %   1.3% -0.2% -0.4% 0.5% -1.5% -1.6% 0.0% 0.0%   ROI %   1.4% -0.2% -0.4% 0.5% -1.5% -1.7% 0.0% 0.0%   ROE %   1.0% 0.1% -3.0% 3.2% -3.7% -4.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   47.0% 46.7% 45.5% 48.0% 47.5% 45.3% 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, %   1,756.7% 3,917.6% 4,813.3% 2,426.2% -28,374.5% -23,595.0% 0.0% 0.0%   Gearing %   102.0% 104.7% 108.0% 104.6% 108.6% 113.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 1.7% 0.9% 0.9% 0.8% 1.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 1.3 1.5 3.3 6.2 1.5 0.0 0.0   Current Ratio   0.6 1.3 1.7 4.2 8.0 1.8 0.0 0.0   Cash and cash equivalent   236.3 955.0 1,335.0 1,091.0 940.0 1,475.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -408.3 309.0 808.0 1,293.0 1,097.0 791.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 398 316 637 -57 -64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 398 316 637 -55 -64 0 0   EBIT / employee   0 -57 -145 171 -523 -526 0 0   Net earnings / employee   0 10 -474 495 -582 -641 0 0