Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK 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  2018 2019/1 2019 2020/1 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% 0.5% 0.5%   Bankruptcy risk   9.8% 14.0% 32.9% 18.0% 13.1% 16.4% 16.1% 15.9%   Credit score (0-100)   26 17 1 7 17 10 11 12   Credit rating   BB BB C B BB BB BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 -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 2019/1 2019 2020/1 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   57.7 168 139 192 262 214 0.0 0.0   EBITDA   -18.5 24.8 -544 -19.7 243 24.2 0.0 0.0   EBIT   -18.5 1.2 -570 -73.1 226 7.1 0.0 0.0   Pre-tax profit (PTP)   -18.5 1.5 -580.0 -79.0 207.4 4.2 0.0 0.0   Net earnings   -18.5 -2.0 -576.5 -79.0 274.3 3.1 0.0 0.0   Pre-tax profit without non-rec. items   -18.5 1.5 -580 -79.0 207 4.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/1 2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   105 104 78.6 25.1 68.1 51.1 0.0 0.0   Shareholders equity total   30.8 28.9 -548 -627 -352 -349 -399 -399   Interest-bearing liabilities   76.8 0.0 136 0.0 0.0 0.0 399 399   Balance sheet total (assets)   105 113 92.0 59.8 323 218 0.0 0.0   Net Debt   76.4 -1.7 123 -34.6 -128 -102 399 399     See the entire balance sheet 1000.0 Volume  2018 2019/1 2019 2020/1 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   57.7 168 139 192 262 214 0.0 0.0   Gross profit growth   0.0% 191.7% -17.6% 38.7% 36.4% -18.6% -100.0% 0.0%   Employees   1 1 3 1 1 1 0 0   Employee growth %   0.0% 0.0% 200.0% -66.7% 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)   105 113 92 60 323 218 0 0   Balance sheet change%   0.0% 7.3% -18.7% -35.0% 440.7% -32.4% -100.0% 0.0%   Added value   -18.5 24.8 -544.3 -19.7 279.2 24.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   105 -25 -51 -107 26 -34 -51 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 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/1 2019 2020/1 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 (%)   -32.0% 0.7% -410.8% -38.0% 86.0% 3.3% 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 %   -17.5% 1.5% -151.4% -11.0% 33.2% 1.1% 0.0% 0.0%   ROI %   -17.2% 2.3% -675.6% -107.3% 0.0% 0.0% 0.0% 0.0%   ROE %   -59.9% -6.6% -954.2% -104.2% 143.2% 1.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/1 2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   29.3% 25.5% -85.6% -91.3% -52.2% -61.5% -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, %   -413.3% -7.0% -22.6% 175.8% -52.6% -420.5% 0.0% 0.0%   Gearing %   248.9% 0.0% -24.9% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.2% 14.9% 8.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/1 2019 2020/1 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.0 0.1 0.4 0.3 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.1 0.4 0.3 0.0 0.0   Cash and cash equivalent   0.4 1.7 13.4 34.6 127.6 101.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/1 2019 2020/1 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   -74.2 -71.8 -626.2 -651.8 -420.5 -400.4 -199.6 -199.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/1 2019 2020/1 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   -18 25 -181 -20 279 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -18 25 -181 -20 243 24 0 0   EBIT / employee   -18 1 -190 -73 226 7 0 0   Net earnings / employee   -18 -2 -192 -79 274 3 0 0