Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKRUMLE 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% 0.5% 0.5%   Bankruptcy risk   2.9% 1.3% 1.4% 1.7% 2.0% 1.6% 8.8% 8.8%   Credit score (0-100)   60 81 78 72 68 74 28 28   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 144.7 67.9 8.2 1.2 18.4 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   234 2,118 1,387 1,166 1,574 2,805 0.0 0.0   EBITDA   -237 1,646 914 616 886 2,178 0.0 0.0   EBIT   -1,615 211 -513 -863 -441 886 0.0 0.0   Pre-tax profit (PTP)   -2,088.4 -134.7 -941.9 -1,321.7 -1,519.1 -1,105.7 0.0 0.0   Net earnings   -2,081.1 -134.7 -744.0 -1,321.7 -1,519.1 -1,105.7 0.0 0.0   Pre-tax profit without non-rec. items   -2,088 -135 -942 -1,322 -1,519 -1,106 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   75,579 74,711 73,309 71,835 70,507 70,208 0.0 0.0   Shareholders equity total   10,444 10,310 9,566 8,244 6,725 5,619 5,469 5,469   Interest-bearing liabilities   61,633 60,500 59,467 58,718 57,869 57,356 0.0 0.0   Balance sheet total (assets)   77,546 76,971 75,104 73,291 72,293 71,057 5,469 5,469   Net Debt   60,396 58,549 58,031 57,647 56,569 56,688 -5,469 -5,469     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   234 2,118 1,387 1,166 1,574 2,805 0.0 0.0   Gross profit growth   -66.0% 805.2% -34.5% -15.9% 35.0% 78.2% -100.0% 0.0%   Employees   1 1 1 1 1 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)   77,546 76,971 75,104 73,291 72,293 71,057 5,469 5,469   Balance sheet change%   2.6% -0.7% -2.4% -2.4% -1.4% -1.7% -92.3% 0.0%   Added value   -237.4 1,645.7 914.2 616.1 1,037.8 2,178.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,015 -2,304 -2,829 -2,953 -2,655 -1,592 -70,208 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 -2.0 -3.0 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 %   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 (%)   -690.2% 9.9% -37.0% -74.0% -28.0% 31.6% 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 %   -2.1% 0.3% -0.7% -1.2% -0.6% 1.2% 0.0% 0.0%   ROI %   -2.2% 0.3% -0.7% -1.3% -0.7% 1.4% 0.0% 0.0%   ROE %   -18.1% -1.3% -7.5% -14.8% -20.3% -17.9% 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 %   13.5% 13.4% 12.7% 11.2% 9.3% 7.9% 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, %   -25,439.0% 3,557.7% 6,347.5% 9,356.3% 6,382.2% 2,602.3% 0.0% 0.0%   Gearing %   590.1% 586.8% 621.7% 712.3% 860.5% 1,020.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.6% 0.7% 0.8% 1.8% 3.5% 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   0.2 0.2 0.2 0.1 0.2 0.1 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.1 0.2 0.1 0.0 0.0   Cash and cash equivalent   1,236.7 1,951.8 1,435.6 1,070.1 1,300.3 668.0 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   -8,053.3 -8,069.1 -8,150.4 -8,713.8 -9,951.8 -11,157.9 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   -237 1,646 914 616 1,038 2,178 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -237 1,646 914 616 886 2,178 0 0   EBIT / employee   -1,615 211 -513 -863 -441 886 0 0   Net earnings / employee   -2,081 -135 -744 -1,322 -1,519 -1,106 0 0