Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sydjysk Jord A/S

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% 0.5% 0.5%   Bankruptcy risk   1.1% 0.9% 1.0% 0.6% 0.6% 5.0% 5.4% 5.3%   Credit score (0-100)   86 90 85 96 96 37 16 16   Credit rating   BBB A A A A BB BB BB   Credit limit (kDKK)   230.8 600.5 434.7 1,609.9 1,829.3 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   2,679 2,938 2,601 3,462 3,685 67,413 0.0 0.0   EBITDA   2,679 2,938 2,625 3,462 3,685 66,576 0.0 0.0   EBIT   1,963 2,184 1,856 2,697 3,109 66,294 0.0 0.0   Pre-tax profit (PTP)   1,294.0 1,503.6 1,200.1 2,167.7 2,481.8 65,312.4 0.0 0.0   Net earnings   976.8 1,258.5 919.2 1,598.8 2,145.7 52,117.6 0.0 0.0   Pre-tax profit without non-rec. items   1,294 1,504 1,200 2,168 2,482 65,312 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   39,096 45,464 45,158 53,570 52,995 238 0.0 0.0   Shareholders equity total   4,887 6,146 7,065 14,940 17,085 53,413 -587 -587   Interest-bearing liabilities   34,261 40,066 37,645 36,248 34,765 32,800 587 587   Balance sheet total (assets)   39,720 46,947 45,403 54,009 54,753 100,746 0.0 0.0   Net Debt   34,261 39,279 37,645 36,091 34,765 -66,629 587 587     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   2,679 2,938 2,601 3,462 3,685 67,413 0.0 0.0   Gross profit growth   26.8% 9.7% -11.5% 33.1% 6.4% 1,729.3% -100.0% 0.0%   Employees   0 0 0 0 0 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)   39,720 46,947 45,403 54,009 54,753 100,746 0 0   Balance sheet change%   0.7% 18.2% -3.3% 19.0% 1.4% 84.0% -100.0% 0.0%   Added value   2,679.0 2,937.7 2,601.0 3,461.9 3,874.3 66,330.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -475 5,485 -1,263 646 5,639 -46,003 -7,028 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 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 (%)   73.3% 74.3% 71.4% 77.9% 84.4% 98.3% 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 %   5.0% 5.0% 4.0% 5.4% 5.7% 85.5% 0.0% 0.0%   ROI %   5.0% 5.1% 4.1% 5.5% 5.8% 94.5% 0.0% 0.0%   ROE %   22.2% 22.8% 13.9% 14.5% 13.4% 147.9% 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 %   12.3% 13.1% 15.6% 27.7% 31.2% 53.0% -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, %   1,278.9% 1,337.1% 1,433.9% 1,042.5% 943.4% -100.1% 0.0% 0.0%   Gearing %   701.1% 652.0% 532.9% 242.6% 203.5% 61.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.8% 1.7% 1.5% 1.8% 3.3% 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 0.2 0.0 0.2 0.8 5.2 0.0 0.0   Current Ratio   0.0 0.2 0.0 0.2 0.8 5.2 0.0 0.0   Cash and cash equivalent   0.0 787.3 0.0 156.7 0.0 99,429.0 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   -1,806.3 -3,707.3 -2,987.0 -1,820.0 -447.9 80,980.4 -293.4 -293.4   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 66,331 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 66,576 0 0   EBIT / employee   0 0 0 0 0 66,294 0 0   Net earnings / employee   0 0 0 0 0 52,118 0 0