Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Høgelund Svineproduktion 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 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 4.2% 1.9% 1.4% 1.1% 9.6% 9.6%   Credit score (0-100)   0 0 48 69 77 83 26 26   Credit rating   N/A N/A BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 -0.1 8.0 158.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 280 1,763 2,907 3,703 0.0 0.0   EBITDA   0.0 0.0 -678 498 1,702 2,488 0.0 0.0   EBIT   0.0 0.0 -889 201 1,353 2,423 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -1,012.8 91.4 1,234.9 2,047.6 0.0 0.0   Net earnings   0.0 0.0 -800.9 70.6 961.5 1,591.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -1,013 91.4 1,235 2,048 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 16,904 16,673 16,454 18,658 0.0 0.0   Shareholders equity total   0.0 0.0 -761 -690 271 1,863 1,823 1,823   Interest-bearing liabilities   0.0 0.0 8,601 16,243 21,371 16,729 0.0 0.0   Balance sheet total (assets)   0.0 0.0 20,903 20,396 24,338 21,285 1,823 1,823   Net Debt   0.0 0.0 8,342 16,141 21,286 16,437 -1,823 -1,823     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 0.0 280 1,763 2,907 3,703 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 529.2% 64.9% 27.4% -100.0% 0.0%   Employees   0 0 2 4 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% -25.0% 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)   0 0 20,903 20,396 24,338 21,285 1,823 1,823   Balance sheet change%   0.0% 0.0% 0.0% -2.4% 19.3% -12.5% -91.4% 0.0%   Added value   0.0 0.0 -678.3 413.8 1,565.5 2,642.5 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 16,906 -444 -439 1,772 -18,658 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   0.0% 0.0% -317.4% 11.4% 46.5% 65.4% 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 %   0.0% 0.0% -4.1% 0.9% 6.0% 10.6% 0.0% 0.0%   ROI %   0.0% 0.0% -10.3% 1.6% 7.1% 11.9% 0.0% 0.0%   ROE %   0.0% 0.0% -3.8% 0.3% 9.3% 149.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% -3.5% -3.3% 1.1% 8.8% 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% -1,230.0% 3,239.3% 1,250.5% 660.8% 0.0% 0.0%   Gearing %   0.0% 0.0% -1,130.4% -2,353.1% 7,879.3% 898.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.9% 0.9% 0.6% 2.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.1 0.1 0.3 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.3 0.5 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 258.6 101.8 84.3 292.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 0.0 -9,316.3 -9,084.5 -7,696.3 -7,961.3 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 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -339 103 522 881 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -339 125 567 829 0 0   EBIT / employee   0 0 -445 50 451 808 0 0   Net earnings / employee   0 0 -400 18 320 531 0 0