Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NS LANDBRUG 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   2.0% 3.3% 3.0% 2.7% 2.5% 2.5% 8.1% 8.1%   Credit score (0-100)   70 56 57 59 62 61 30 30   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   -0.1 -0.0 0.0 0.0 0.0 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 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   561 -222 -272 -306 -1,202 -1,934 0.0 0.0   EBITDA   295 -222 -272 -306 -1,202 -1,934 0.0 0.0   EBIT   55.6 -641 -691 -837 -1,652 -2,420 0.0 0.0   Pre-tax profit (PTP)   -427.9 -1,251.7 -904.3 -875.3 -1,746.9 -3,332.0 0.0 0.0   Net earnings   -280.6 -1,251.7 213.4 -942.9 -1,362.7 -2,653.2 0.0 0.0   Pre-tax profit without non-rec. items   -428 -1,252 -904 -875 -1,747 -3,332 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   14,045 18,481 18,129 17,680 17,599 25,387 0.0 0.0   Shareholders equity total   -1,421 -147 15,316 14,673 13,310 10,657 10,007 10,007   Interest-bearing liabilities   18,875 19,683 5,619 7,648 10,646 20,730 0.0 0.0   Balance sheet total (assets)   17,502 21,938 23,439 23,827 24,048 31,533 10,007 10,007   Net Debt   18,875 19,530 5,619 7,474 10,646 20,730 -10,007 -10,007     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   561 -222 -272 -306 -1,202 -1,934 0.0 0.0   Gross profit growth   0.3% 0.0% -22.3% -12.5% -293.1% -61.0% 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)   17,502 21,938 23,439 23,827 24,048 31,533 10,007 10,007   Balance sheet change%   5.5% 25.3% 6.8% 1.7% 0.9% 31.1% -68.3% 0.0%   Added value   295.3 -222.2 -271.8 -305.7 -1,121.0 -1,933.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -86 4,016 -771 -980 -532 7,302 -24,837 -550   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   9.9% 288.7% 254.2% 273.8% 137.5% 125.1% 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 %   0.3% -3.2% -3.1% -3.6% -6.9% -9.6% 0.0% 0.0%   ROI %   0.3% -3.4% -3.5% -3.9% -7.1% -9.6% 0.0% 0.0%   ROE %   -1.6% -6.3% 1.1% -6.3% -9.7% -22.1% 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 %   -7.5% -0.7% 65.3% 61.6% 55.3% 33.8% 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, %   6,391.2% -8,790.7% -2,067.3% -2,445.2% -886.1% -1,072.0% 0.0% 0.0%   Gearing %   -1,328.7% -13,363.9% 36.7% 52.1% 80.0% 194.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 3.1% 1.5% 0.5% 1.0% 4.2% 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   0.0 0.0 0.7 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.2 0.2 1.8 1.5 1.1 0.4 0.0 0.0   Cash and cash equivalent   0.0 153.9 0.0 173.9 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   -11,337.5 -14,704.8 2,246.3 2,101.6 427.0 -9,989.1 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