Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AGROLAND DANMARK 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 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% 0.6% 0.6%   Bankruptcy risk   0.8% 2.2% 1.5% 27.6% 39.7% 41.9% 15.9% 15.9%   Credit score (0-100)   93 68 76 2 0 0 12 12   Credit rating   AA BBB A B C C BB BB   Credit limit (kDKK)   4,584.9 2.0 177.2 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 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   877 -73.2 -57.9 -62.2 -23.1 -12.6 0.0 0.0   EBITDA   817 -113 -178 -156 -23.1 -12.6 0.0 0.0   EBIT   817 -113 -178 -156 -23.1 -12.6 0.0 0.0   Pre-tax profit (PTP)   846.0 -127.7 -220.9 -254.9 -24.4 -11.9 0.0 0.0   Net earnings   846.0 -127.7 -220.9 -254.9 -24.4 -11.9 0.0 0.0   Pre-tax profit without non-rec. items   846 -128 -221 -255 -24.4 -11.9 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   52,710 54,134 51,891 236 212 200 -200 -200   Interest-bearing liabilities   15.5 2.0 2.0 4.0 0.0 0.0 200 200   Balance sheet total (assets)   52,746 54,184 51,916 250 222 220 0.0 0.0   Net Debt   -418 -45.3 -529 -170 -222 -220 200 200     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   877 -73.2 -57.9 -62.2 -23.1 -12.6 0.0 0.0   Gross profit growth   0.0% 0.0% 20.9% -7.5% 62.9% 45.5% 0.0% 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)   52,746 54,184 51,916 250 222 220 0 0   Balance sheet change%   22.3% 2.7% -4.2% -99.5% -11.3% -0.9% -100.0% 0.0%   Added value   817.3 -113.2 -177.9 -156.0 -23.1 -12.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13,196 13,214 3,574 38,942 -40,964 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   93.2% 154.7% 307.3% 250.7% 100.0% 100.0% 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 %   1.8% -0.2% -0.3% -0.9% -9.8% -5.4% 0.0% 0.0%   ROI %   1.8% -0.2% -0.3% -0.9% -10.2% -5.8% 0.0% 0.0%   ROE %   1.8% -0.2% -0.4% -1.0% -10.9% -5.8% 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 %   99.9% 99.9% 100.0% 94.4% 95.5% 90.9% -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, %   -51.2% 40.0% 297.2% 109.0% 961.1% 1,746.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.7% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.6% 165.8% 2,155.8% 891.0% 63.5% 0.0% 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   12.1 2.0 60.5 17.9 22.0 11.0 0.0 0.0   Current Ratio   12.1 2.0 60.5 17.9 22.0 11.0 0.0 0.0   Cash and cash equivalent   433.7 47.3 530.6 173.9 222.1 220.1 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   401.8 50.5 1,448.1 236.4 212.0 200.1 -100.0 -100.0   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   817 -113 -178 -156 -23 -13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   817 -113 -178 -156 -23 -13 0 0   EBIT / employee   817 -113 -178 -156 -23 -13 0 0   Net earnings / employee   846 -128 -221 -255 -24 -12 0 0