Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Agrovi Business A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 2.3%   Bankruptcy risk   9.9% 10.8% 7.3% 4.6% 6.6% 16.9% 20.4% 18.0%   Credit score (0-100)   26 24 33 44 36 9 5 8   Credit rating   BB BB BBB BBB BBB BB B B   Credit limit (kDKK)   0.0 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   9 16 0 0 0 0 0 0   Gross profit   9.1 16.1 536 1,450 11.5 -646 0.0 0.0   EBITDA   9.1 16.1 7.2 114 11.5 -646 0.0 0.0   EBIT   9.1 16.1 7.2 114 11.5 -646 0.0 0.0   Pre-tax profit (PTP)   0.4 15.0 4.7 105.5 7.1 -625.6 0.0 0.0   Net earnings   -0.1 11.7 0.3 77.3 5.6 -489.2 0.0 0.0   Pre-tax profit without non-rec. items   0.4 15.0 4.7 105 7.1 -626 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   211 222 226 303 309 -180 -680 -680   Interest-bearing liabilities   4.2 4.4 205 0.0 0.0 0.0 680 680   Balance sheet total (assets)   294 233 1,157 1,593 2,021 2,795 0.0 0.0   Net Debt   -186 -135 -411 -983 -968 -1,178 680 680     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   9 16 0 0 0 0 0 0   Net sales growth   0.0% 77.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   9.1 16.1 536 1,450 11.5 -646 0.0 0.0   Gross profit growth   -84.8% 77.9% 3,219.0% 170.7% -99.2% 0.0% 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)   294 233 1,157 1,593 2,021 2,795 0 0   Balance sheet change%   -24.1% -20.7% 396.5% 37.7% 26.8% 38.3% -100.0% 0.0%   Added value   9.1 16.1 7.2 113.9 11.5 -645.7 0.0 0.0   Added value %   100.0% 100.0% 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 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 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 %   100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 1.3% 7.9% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   -0.9% 72.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -0.9% 72.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   4.5% 93.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.7% 6.1% 1.1% 8.3% 0.8% -25.0% 0.0% 0.0%   ROI %   3.1% 7.3% 2.2% 31.2% 4.5% -405.1% 0.0% 0.0%   ROE %   -0.0% 5.4% 0.1% 29.2% 1.8% -31.5% 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 %   96.1% 95.4% 19.5% 19.0% 18.6% -6.8% -100.0% -100.0%   Relative indebtedness %   919.1% 66.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -1,180.2% -796.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -2,052.9% -835.2% -5,747.9% -862.6% -8,413.8% 182.4% 0.0% 0.0%   Gearing %   2.0% 2.0% 90.5% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.1% 26.0% 2.5% 8.6% 0.0% 0.0% 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   32.4 20.1 1.2 1.2 1.5 1.0 0.0 0.0   Current Ratio   3.5 21.8 1.2 1.2 1.2 0.9 0.0 0.0   Cash and cash equivalent   190.4 139.2 615.5 982.7 968.3 1,178.1 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)   301.8 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 %   3,241.3% 1,443.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   210.6 222.4 226.0 303.2 308.8 -180.3 -340.2 -340.2   Net working capital %   2,322.1% 1,377.7% 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