Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STENSGAARD 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.6% 0.8% 0.7% 3.4% 0.5% 0.7% 8.3% 8.1%   Credit score (0-100)   97 92 93 52 99 94 30 30   Credit rating   AA AA AA BBB AAA AA BB BB   Credit limit (kDKK)   650.1 951.0 983.8 0.0 2,102.4 1,811.4 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   3,283 4,508 4,650 4,332 11,937 8,950 0.0 0.0   EBITDA   1,658 2,342 2,505 1,900 8,459 5,280 0.0 0.0   EBIT   1,088 1,596 1,365 557 6,715 2,815 0.0 0.0   Pre-tax profit (PTP)   1,066.1 3,549.2 1,309.4 565.6 6,750.9 3,075.1 0.0 0.0   Net earnings   838.1 3,162.6 1,010.6 530.4 5,219.1 2,352.0 0.0 0.0   Pre-tax profit without non-rec. items   1,066 3,549 1,309 566 6,751 3,075 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   3,644 5,043 6,675 10,330 12,913 18,261 0.0 0.0   Shareholders equity total   5,746 8,508 9,119 9,249 14,068 16,020 14,962 14,962   Interest-bearing liabilities   728 537 985 4,896 11,813 22,378 0.0 0.0   Balance sheet total (assets)   9,440 15,826 18,322 40,501 31,653 43,886 14,962 14,962   Net Debt   728 -2,498 239 4,832 8,062 21,421 -14,962 -14,962     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   3,283 4,508 4,650 4,332 11,937 8,950 0.0 0.0   Gross profit growth   2.6% 37.3% 3.1% -6.8% 175.5% -25.0% -100.0% 0.0%   Employees   0 0 0 0 0 9 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)   9,440 15,826 18,322 40,501 31,653 43,886 14,962 14,962   Balance sheet change%   1.5% 67.7% 15.8% 121.0% -21.8% 38.6% -65.9% 0.0%   Added value   1,657.9 2,342.5 2,505.1 1,900.1 8,058.5 5,279.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -861 652 492 2,312 840 2,883 -18,261 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 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 (%)   33.1% 35.4% 29.4% 12.9% 56.3% 31.4% 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 %   11.9% 28.6% 8.8% 2.5% 19.2% 10.2% 0.0% 0.0%   ROI %   13.6% 39.5% 13.7% 5.3% 31.2% 10.9% 0.0% 0.0%   ROE %   15.2% 44.4% 11.5% 5.8% 44.8% 15.6% 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 %   60.9% 53.8% 49.8% 22.8% 44.4% 36.5% 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, %   43.9% -106.6% 9.5% 254.3% 95.3% 405.7% 0.0% 0.0%   Gearing %   12.7% 6.3% 10.8% 52.9% 84.0% 139.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 10.4% 26.3% 5.6% 2.3% 4.5% 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   0.8 1.1 0.5 0.7 0.5 0.5 0.0 0.0   Current Ratio   2.3 1.7 1.1 0.9 1.1 0.8 0.0 0.0   Cash and cash equivalent   0.0 3,035.4 746.0 64.1 3,751.5 956.3 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   2,966.8 4,495.7 1,044.7 -2,490.3 1,930.2 -4,741.5 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 0 587 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 587 0 0   EBIT / employee   0 0 0 0 0 313 0 0   Net earnings / employee   0 0 0 0 0 261 0 0