Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIDTJYSK LANDBRUGSFORMIDLING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   7.7% 7.7% 6.5% 11.6% 3.4% 3.1% 19.0% 18.7%   Credit score (0-100)   33 31 35 20 53 57 7 7   Credit rating   BB BB BBB BB BBB BBB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   213 194 282 60 370 247 247 247   Gross profit   135 64.8 208 -230 313 143 0.0 0.0   EBITDA   135 64.8 208 -230 313 143 0.0 0.0   EBIT   135 64.8 208 -230 313 143 0.0 0.0   Pre-tax profit (PTP)   133.6 62.0 206.5 -233.5 313.2 143.9 0.0 0.0   Net earnings   130.0 62.0 206.5 -233.5 313.2 137.9 0.0 0.0   Pre-tax profit without non-rec. items   134 62.0 207 -233 313 144 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   25.0 25.0 25.0 25.0 25.0 25.0 0.0 0.0   Shareholders equity total   1,042 1,104 1,308 1,030 1,343 1,463 138 138   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,042 1,104 1,308 1,030 1,358 1,479 138 138   Net Debt   -643 -298 -363 -201 -193 -186 -138 -138     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   213 194 282 60 370 247 247 247   Net sales growth   189.0% -8.7% 45.3% -78.6% 512.9% -33.1% 0.0% 0.0%   Gross profit   135 64.8 208 -230 313 143 0.0 0.0   Gross profit growth   0.0% -52.2% 221.8% 0.0% 0.0% -54.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,042 1,104 1,308 1,030 1,358 1,479 138 138   Balance sheet change%   14.2% 5.9% 18.4% -21.3% 31.8% 9.0% -90.7% 0.0%   Added value   135.3 64.8 208.4 -230.3 313.1 143.3 0.0 0.0   Added value %   63.6% 33.3% 73.8% -381.4% 84.6% 58.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -25 0   Net sales trend   1.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   63.6% 33.3% 73.8% -381.4% 84.6% 58.0% 0.0% 0.0%   EBIT %   63.6% 33.3% 73.8% -381.4% 84.6% 58.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   61.1% 31.9% 73.2% -386.8% 84.6% 55.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   61.1% 31.9% 73.2% -386.8% 84.6% 55.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   62.8% 31.9% 73.2% -386.8% 84.6% 58.2% 0.0% 0.0%   ROA %   13.8% 6.0% 17.3% -19.7% 26.2% 10.1% 0.0% 0.0%   ROI %   13.8% 6.0% 17.3% -19.7% 26.4% 10.3% 0.0% 0.0%   ROE %   13.3% 5.8% 17.1% -20.0% 26.4% 9.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 98.9% 98.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 4.0% 6.4% 0.0% 0.0%   Relative net indebtedness %   -302.3% -153.4% -128.7% -333.5% -48.3% -68.9% -55.7% -55.7%   Net int. bear. debt to EBITDA, %   -475.0% -460.2% -174.2% 87.4% -61.8% -129.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 13.2 11.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 13.2 11.8 0.0 0.0   Cash and cash equivalent   642.9 298.0 363.1 201.4 193.4 186.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 0.0 236.8 97.1 0.0 0.0   Current assets / Net sales %   302.3% 153.4% 128.7% 333.5% 52.3% 75.2% 55.7% 55.7%   Net working capital   642.9 298.0 363.1 201.4 178.8 170.4 0.0 0.0   Net working capital %   302.3% 153.4% 128.7% 333.5% 48.3% 68.9% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0