Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Højen 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   1.6% 1.2% 1.5% 1.4% 0.8% 1.1% 9.7% 9.5%   Credit score (0-100)   76 84 76 76 91 83 25 26   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   2.7 70.5 10.0 17.4 335.7 252.1 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   1,270 1,370 1,310 1,383 2,153 1,639 0.0 0.0   EBITDA   647 730 560 752 1,704 755 0.0 0.0   EBIT   202 317 219 365 1,261 435 0.0 0.0   Pre-tax profit (PTP)   39.2 190.1 75.1 229.1 1,080.4 5.2 0.0 0.0   Net earnings   39.5 151.0 60.5 190.9 866.4 84.1 0.0 0.0   Pre-tax profit without non-rec. items   39.2 190 75.1 229 1,080 5.2 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   12,999 13,520 13,230 13,436 13,527 17,572 0.0 0.0   Shareholders equity total   1,369 1,910 1,971 2,161 3,028 5,913 2,672 2,672   Interest-bearing liabilities   11,966 11,781 11,607 11,437 11,299 11,196 0.0 0.0   Balance sheet total (assets)   14,828 15,443 15,242 15,692 16,398 20,005 2,672 2,672   Net Debt   11,759 11,692 11,424 11,224 11,117 11,083 -2,672 -2,672     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   1,270 1,370 1,310 1,383 2,153 1,639 0.0 0.0   Gross profit growth   -39.3% 7.9% -4.3% 5.6% 55.7% -23.9% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   14,828 15,443 15,242 15,692 16,398 20,005 2,672 2,672   Balance sheet change%   -2.3% 4.1% -1.3% 3.0% 4.5% 22.0% -86.6% 0.0%   Added value   646.6 729.5 560.3 625.9 1,521.8 755.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -703 -338 -241 -56 -170 924 -11,580 -3,191   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 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 (%)   15.9% 23.1% 16.7% 26.4% 58.6% 26.5% 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% 2.1% 1.4% 2.4% 7.9% 2.4% 0.0% 0.0%   ROI %   1.4% 2.1% 1.5% 2.5% 8.5% 2.6% 0.0% 0.0%   ROE %   2.9% 9.2% 3.1% 9.2% 33.4% 1.9% 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 %   22.0% 24.7% 25.4% 25.9% 30.2% 39.2% 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, %   1,818.5% 1,602.7% 2,041.3% 1,492.7% 652.3% 1,467.9% 0.0% 0.0%   Gearing %   874.0% 616.8% 589.0% 529.1% 373.2% 189.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.1% 1.2% 1.2% 1.6% 3.9% 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   1.2 1.1 0.8 0.4 0.6 0.4 0.0 0.0   Current Ratio   4.1 3.3 3.5 1.7 2.3 1.7 0.0 0.0   Cash and cash equivalent   207.1 88.7 183.7 213.0 181.6 113.3 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   1,342.8 1,338.7 1,441.5 964.2 1,645.8 979.1 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 0 378 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 378 0 0   EBIT / employee   0 0 0 0 0 218 0 0   Net earnings / employee   0 0 0 0 0 42 0 0