Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AST 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   1.6% 1.3% 1.9% 1.8% 1.7% 1.8% 11.3% 11.3%   Credit score (0-100)   76 81 70 71 73 71 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   4.9 44.2 1.2 2.7 8.2 5.0 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   378 300 231 244 -49.8 -67.1 0.0 0.0   EBITDA   378 300 107 103 -191 -226 0.0 0.0   EBIT   221 137 -127 24.9 -269 -303 0.0 0.0   Pre-tax profit (PTP)   412.4 974.7 244.0 429.9 1,590.5 1,976.7 0.0 0.0   Net earnings   368.5 949.1 256.4 416.9 1,616.1 1,993.7 0.0 0.0   Pre-tax profit without non-rec. items   412 975 244 430 1,591 1,977 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   1,910 2,115 1,881 206 128 50.0 0.0 0.0   Shareholders equity total   2,829 3,778 4,034 4,451 6,067 7,951 710 710   Interest-bearing liabilities   0.0 914 686 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,794 6,779 6,866 6,824 12,489 14,116 710 710   Net Debt   -57.4 846 654 -10.5 -96.0 -64.3 -710 -710     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   378 300 231 244 -49.8 -67.1 0.0 0.0   Gross profit growth   -12.3% -20.5% -23.0% 5.5% 0.0% -34.7% 0.0% 0.0%   Employees   0 0 0 0 0 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)   5,794 6,779 6,866 6,824 12,489 14,116 710 710   Balance sheet change%   23.8% 17.0% 1.3% -0.6% 83.0% 13.0% -95.0% 0.0%   Added value   377.6 300.1 106.8 102.7 -191.0 -225.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -312 42 -468 -1,754 -156 -156 -50 0   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 -1.0 1.0 -1.0 -2.0 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 (%)   58.6% 45.6% -55.0% 10.2% 539.4% 452.2% 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 %   8.3% 16.3% 4.4% 6.9% 18.2% 16.2% 0.0% 0.0%   ROI %   11.4% 23.8% 6.3% 10.2% 33.1% 30.7% 0.0% 0.0%   ROE %   13.9% 28.7% 6.6% 9.8% 30.7% 28.4% 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 %   48.8% 55.7% 58.8% 65.2% 48.6% 56.3% 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, %   -15.2% 282.0% 612.0% -10.2% 50.3% 28.5% 0.0% 0.0%   Gearing %   0.0% 24.2% 17.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.1% 11.2% 7.2% 13.2% 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   0.1 0.1 0.2 0.8 0.6 0.6 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.8 0.6 0.6 0.0 0.0   Cash and cash equivalent   57.4 68.1 31.9 10.5 96.0 64.3 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   -1,814.4 -1,888.8 -1,835.9 -453.0 -2,330.9 -2,400.9 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 -226 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -226 0 0   EBIT / employee   0 0 0 0 0 -303 0 0   Net earnings / employee   0 0 0 0 0 1,994 0 0