Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANDBRUGETS VETERINÆRE KONSULENTTJENESTE - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.5% 1.6% 2.1% 1.3% 5.6% 5.5%   Credit score (0-100)   0 0 78 76 68 80 39 41   Credit rating   N/A N/A A A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 253.8 119.7 2.6 903.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 42,035 41,759 41,385 42,453 0.0 0.0   EBITDA   0.0 0.0 1,061 2,095 1,135 1,325 0.0 0.0   EBIT   0.0 0.0 -343 349 -164 -189 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 520.0 589.0 -302.0 933.0 0.0 0.0   Net earnings   0.0 0.0 226.0 148.0 -618.0 552.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 520 589 -302 932 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 8,467 8,006 8,848 9,145 0.0 0.0   Shareholders equity total   0.0 0.0 46,400 46,548 45,930 46,482 46,482 46,482   Interest-bearing liabilities   0.0 0.0 142 100 200 162 0.0 0.0   Balance sheet total (assets)   0.0 0.0 55,471 56,537 55,287 56,407 46,482 46,482   Net Debt   0.0 0.0 -6,293 -7,993 -627 -1,493 -46,406 -46,406     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 42,035 41,759 41,385 42,453 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -0.7% -0.9% 2.6% -100.0% 0.0%   Employees   0 0 49 49 50 49 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 2.0% -2.0% -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 55,471 56,537 55,287 56,407 46,482 46,482   Balance sheet change%   0.0% 0.0% 0.0% 1.9% -2.2% 2.0% -17.6% 0.0%   Added value   0.0 0.0 1,061.0 2,095.0 1,582.0 1,325.0 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 8,654 -2,932 -822 -1,642 -9,145 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% -0.8% 0.8% -0.4% -0.4% 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% 1.3% 2.5% 1.0% 1.7% 0.0% 0.0%   ROI %   0.0% 0.0% 1.5% 2.9% 1.2% 2.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.5% 0.3% -1.3% 1.2% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 83.6% 82.3% 83.1% 82.4% 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% -593.1% -381.5% -55.2% -112.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.3% 0.2% 0.4% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 267.6% 652.1% 578.0% 4.4% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 1.3 1.4 0.6 0.6 0.0 0.0   Current Ratio   0.0 0.0 1.4 1.5 0.7 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 6,435.0 8,093.0 827.0 1,655.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 3,410.0 4,423.0 -2,261.0 -2,107.0 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 22 43 32 27 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 22 43 23 27 0 0   EBIT / employee   0 0 -7 7 -3 -4 0 0   Net earnings / employee   0 0 5 3 -12 11 0 0