Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EV Agro A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.8% 7.1% 6.4% 4.7% 3.9% 11.9% 20.4% 20.4%   Credit score (0-100)   46 35 37 44 50 19 5 5   Credit rating   BBB BBB 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   525 159 185 42.1 209 -45.3 0.0 0.0   EBITDA   -225 -586 -472 39.9 209 -45.3 0.0 0.0   EBIT   -321 -683 -569 -56.8 112 -58.7 0.0 0.0   Pre-tax profit (PTP)   -344.6 -710.5 -589.1 -75.6 100.6 -62.6 0.0 0.0   Net earnings   -268.8 -554.2 -459.6 -59.4 77.9 -49.2 0.0 0.0   Pre-tax profit without non-rec. items   -345 -711 -589 -75.6 101 -62.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   417 321 224 127 30.4 17.0 0.0 0.0   Shareholders equity total   255 251 251 292 370 321 -179 -179   Interest-bearing liabilities   1,513 942 840 549 398 312 179 179   Balance sheet total (assets)   1,907 1,316 1,188 1,046 856 711 0.0 0.0   Net Debt   1,171 815 590 195 -88.9 -184 179 179     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   525 159 185 42.1 209 -45.3 0.0 0.0   Gross profit growth   -1.2% -69.8% 16.7% -77.3% 395.2% 0.0% 0.0% 0.0%   Employees   2 2 2 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   1,907 1,316 1,188 1,046 856 711 0 0   Balance sheet change%   12.4% -31.0% -9.8% -12.0% -18.1% -16.9% -100.0% 0.0%   Added value   -224.5 -586.4 -472.5 39.9 208.6 -45.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -151 -193 -193 -193 -193 -27 -17 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 -5.0 -5.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -61.1% -429.9% -306.9% -134.9% 53.6% 129.6% 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 %   -17.6% -42.1% -45.0% -5.1% 11.8% -7.0% 0.0% 0.0%   ROI %   -19.9% -45.8% -49.3% -5.9% 13.9% -7.9% 0.0% 0.0%   ROE %   -104.5% -218.9% -182.9% -21.9% 23.5% -14.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   13.4% 18.6% 21.2% 28.0% 43.2% 45.1% -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, %   -521.5% -139.0% -124.8% 488.4% -42.6% 406.6% 0.0% 0.0%   Gearing %   592.7% 375.4% 334.0% 188.1% 107.5% 97.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.6% 2.9% 2.7% 2.4% 2.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.6 0.5 0.5 1.0 1.6 1.5 0.0 0.0   Current Ratio   0.9 0.9 1.0 1.2 1.9 1.8 0.0 0.0   Cash and cash equivalent   342.0 127.1 250.1 354.6 486.5 496.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -162.0 -69.5 -14.4 122.9 382.5 303.8 -89.6 -89.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -112 -293 -236 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -112 -293 -236 0 0 0 0 0   EBIT / employee   -160 -342 -285 0 0 0 0 0   Net earnings / employee   -134 -277 -230 0 0 0 0 0