Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fyrkat Agro 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  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 0.0% 1.5% 7.1% 1.0% 7.4% 7.4%   Credit score (0-100)   0 0 0 76 32 88 32 33   Credit rating   N/A N/A N/A A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 44.4 0.0 2,549.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 7,654 -657 22,245 0.0 0.0   EBITDA   0.0 0.0 0.0 3,622 -3,476 13,940 0.0 0.0   EBIT   0.0 0.0 0.0 2,622 -5,418 6,851 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 1,676.3 -5,740.5 1,021.8 0.0 0.0   Net earnings   0.0 0.0 0.0 1,181.0 -5,407.6 1,066.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 1,676 -5,741 1,022 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 49,695 45,834 226,134 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 11,193 5,786 32,256 31,483 31,483   Interest-bearing liabilities   0.0 0.0 0.0 46,375 47,037 214,906 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 66,476 58,454 255,691 31,483 31,483   Net Debt   0.0 0.0 0.0 45,792 46,521 214,401 -31,483 -31,483     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e 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   0.0 0.0 0.0 7,654 -657 22,245 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 7 16 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 128.6% -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)   0 0 0 66,476 58,454 255,691 31,483 31,483   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -12.1% 337.4% -87.7% 0.0%   Added value   0.0 0.0 0.0 4,298.3 -3,740.7 13,940.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 48,019 -5,804 173,211 -226,134 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e 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 (%)   0.0% 0.0% 0.0% 34.3% 824.9% 30.8% 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 %   0.0% 0.0% 0.0% 4.1% -7.4% 5.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 4.4% -7.7% 5.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 10.6% -63.7% 5.6% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 0.0% 16.8% 9.9% 12.6% 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, %   0.0% 0.0% 0.0% 1,264.3% -1,338.4% 1,538.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 414.3% 813.0% 666.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 4.5% 2.5% 5.8% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.6 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.2 0.8 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 583.6 516.0 505.3 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e 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   0.0 0.0 0.0 1,426.9 -1,190.3 -28,650.7 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  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -534 871 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -497 871 0 0   EBIT / employee   0 0 0 0 -774 428 0 0   Net earnings / employee   0 0 0 0 -773 67 0 0