Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ovstrup Grisen 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 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% 1.1% 1.1%   Bankruptcy risk   11.0% 4.8% 2.1% 1.2% 3.8% 3.7% 10.6% 10.6%   Credit score (0-100)   23 46 66 80 51 50 23 23   Credit rating   BB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   -0.0 0.0 0.2 81.6 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   5.9 611 2,343 1,283 51.1 344 0.0 0.0   EBITDA   -132 610 2,343 1,315 -347 460 0.0 0.0   EBIT   -167 532 2,261 1,086 -199 229 0.0 0.0   Pre-tax profit (PTP)   -260.0 448.1 2,190.1 1,025.2 -136.3 43.5 0.0 0.0   Net earnings   -206.0 379.1 1,669.2 803.2 -104.6 33.4 0.0 0.0   Pre-tax profit without non-rec. items   -260 448 2,190 1,025 -136 43.5 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   575 815 930 883 1,297 1,183 0.0 0.0   Shareholders equity total   65.6 445 2,114 2,817 1,213 1,246 1,196 1,196   Interest-bearing liabilities   751 507 0.0 725 1,896 2,088 0.0 0.0   Balance sheet total (assets)   2,775 3,392 5,985 7,084 4,577 4,509 1,196 1,196   Net Debt   751 507 -1,199 -968 1,702 2,088 -1,196 -1,196     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   5.9 611 2,343 1,283 51.1 344 0.0 0.0   Gross profit growth   -98.4% 10,259.1% 283.7% -45.2% -96.0% 571.9% -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)   2,775 3,392 5,985 7,084 4,577 4,509 1,196 1,196   Balance sheet change%   16.1% 22.2% 76.4% 18.4% -35.4% -1.5% -73.5% 0.0%   Added value   -131.7 610.3 2,342.7 1,174.7 -110.2 343.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   304 162 33 -136 297 -229 -1,183 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 -1.0 1.0 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 (%)   -2,833.0% 87.1% 96.5% 84.6% -388.9% 66.7% 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 %   -6.5% 17.3% 48.3% 16.6% -0.6% 5.0% 0.0% 0.0%   ROI %   -17.6% 39.8% 88.2% 25.9% -0.8% 6.0% 0.0% 0.0%   ROE %   -122.1% 148.6% 130.5% 32.6% -5.2% 2.7% 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 %   2.4% 13.1% 35.3% 39.8% 26.5% 27.6% 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, %   -570.3% 83.1% -51.2% -73.6% -490.6% 453.5% 0.0% 0.0%   Gearing %   1,144.1% 114.0% 0.0% 25.7% 156.4% 167.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.7% 13.4% 28.6% 16.8% 7.7% 9.3% 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   0.0 0.1 0.7 0.9 0.5 0.3 0.0 0.0   Current Ratio   0.9 0.9 1.6 1.7 1.2 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,199.5 1,693.2 194.3 0.0 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   -325.0 -196.6 1,375.4 2,069.3 340.4 1,200.7 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 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   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