Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAADER POULTRY A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 1.2% 1.2%   Bankruptcy risk   5.2% 2.2% 2.2% 2.2% 0.5% 0.5% 4.2% 4.2%   Credit score (0-100)   44 68 66 65 98 98 49 49   Credit rating   BBB BBB BBB BBB AA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 28.4 32.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   800 872 805 1,016 972 1,122 1,122 1,122   Gross profit   161 206 197 234 270 289 0.0 0.0   EBITDA   -5.5 42.5 27.8 57.7 68.5 58.6 0.0 0.0   EBIT   -5.5 42.5 27.8 57.7 68.5 58.6 0.0 0.0   Pre-tax profit (PTP)   -20.0 18.0 11.3 34.6 54.7 43.6 0.0 0.0   Net earnings   -20.0 18.0 11.3 34.6 40.0 33.7 0.0 0.0   Pre-tax profit without non-rec. items   -5.5 42.5 27.8 57.7 54.7 43.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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 72.9 77.8 0.0 0.0   Shareholders equity total   62.9 83.3 78.6 127 178 204 138 138   Interest-bearing liabilities   0.0 0.0 0.0 0.0 257 290 0.0 0.0   Balance sheet total (assets)   616 628 578 600 717 728 138 138   Net Debt   0.0 0.0 0.0 0.0 200 211 -130 -130     See the entire balance sheet 1.0 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   800 872 805 1,016 972 1,122 1,122 1,122   Net sales growth   -14.1% 9.0% -7.7% 26.2% -4.3% 15.5% 0.0% 0.0%   Gross profit   161 206 197 234 270 289 0.0 0.0   Gross profit growth   -7.6% 27.6% -4.4% 18.9% 15.6% 6.9% -100.0% 0.0%   Employees   569 563 553 548 564 576 0 0   Employee growth %   -0.2% -1.1% -1.8% -0.9% 2.9% 2.1% -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)   616 628 578 600 717 728 138 138   Balance sheet change%   6.8% 2.0% -8.0% 3.8% 19.4% 1.6% -81.1% 0.0%   Added value   -5.5 42.5 27.8 57.7 68.5 58.6 0.0 0.0   Added value %   -0.7% 4.9% 3.4% 5.7% 7.0% 5.2% 0.0% 0.0%   Investments   -240 0 0 0 174 -2 -164 0   Net sales trend   -1.0 1.0 -1.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 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 %   -0.7% 4.9% 3.4% 5.7% 7.0% 5.2% 0.0% 0.0%   EBIT %   -0.7% 4.9% 3.4% 5.7% 7.0% 5.2% 0.0% 0.0%   EBIT to gross profit (%)   -3.4% 20.7% 14.1% 24.7% 25.3% 20.3% 0.0% 0.0%   Net Earnings %   -2.5% 2.1% 1.4% 3.4% 4.1% 3.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -2.5% 2.1% 1.4% 3.4% 4.1% 3.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -0.7% 4.9% 3.4% 5.7% 5.6% 3.9% 0.0% 0.0%   ROA %   -0.9% 6.8% 4.6% 9.8% 11.3% 8.5% 0.0% 0.0%   ROI %   -1.1% 6.8% 4.6% 9.8% 14.0% 12.6% 0.0% 0.0%   ROE %   -28.5% 24.6% 14.0% 33.7% 26.2% 17.7% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 100.0% 24.8% 28.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 54.4% 45.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 48.6% 38.8% -11.6% -11.6%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 292.2% 359.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 144.5% 142.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 15.2% 6.6% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 0.6 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.5 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 56.6 79.2 0.0 0.0   1.0 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 37.0 30.8 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% 55.5% 49.4% 11.6% 11.6%   Net working capital   0.0 0.0 0.0 0.0 182.8 178.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 18.8% 15.9% 0.0% 0.0%   1.0 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   1 2 1 2 2 2 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