Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SALGSKONTORET INBYAGRO 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% 2.1% 2.1%   Bankruptcy risk   7.9% 8.9% 5.5% 4.6% 4.6% 5.0% 15.7% 15.5%   Credit score (0-100)   32 29 41 44 45 43 12 13   Credit rating   BB BB BBB BBB BBB BBB 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 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   331 249 404 285 280 271 0.0 0.0   EBITDA   277 193 332 227 221 208 0.0 0.0   EBIT   277 193 332 227 221 208 0.0 0.0   Pre-tax profit (PTP)   271.6 189.3 327.3 228.7 222.1 211.3 0.0 0.0   Net earnings   211.3 147.7 255.2 178.4 173.2 164.8 0.0 0.0   Pre-tax profit without non-rec. items   272 189 327 229 222 211 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   336 273 380 303 298 290 0.0 0.0   Interest-bearing liabilities   1.0 48.1 214 166 114 62.5 0.0 0.0   Balance sheet total (assets)   867 800 859 582 515 412 0.0 0.0   Net Debt   -324 -249 -353 -178 -126 -261 0.0 0.0     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   331 249 404 285 280 271 0.0 0.0   Gross profit growth   -54.3% -24.9% 62.3% -29.4% -1.9% -3.0% -100.0% 0.0%   Employees   1 1 1 1 1 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)   867 800 859 582 515 412 0 0   Balance sheet change%   -26.8% -7.7% 7.4% -32.2% -11.5% -20.1% -100.0% 0.0%   Added value   276.6 193.0 332.0 227.4 221.3 207.8 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   83.5% 77.6% 82.3% 79.8% 79.2% 76.6% 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 %   27.0% 23.2% 40.1% 32.0% 40.7% 45.6% 0.0% 0.0%   ROI %   52.6% 58.6% 72.7% 43.3% 50.7% 55.3% 0.0% 0.0%   ROE %   40.2% 48.5% 78.2% 52.2% 57.6% 56.1% 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 %   38.8% 34.1% 44.3% 52.1% 57.9% 70.4% 0.0% 0.0%   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, %   -117.0% -129.0% -106.4% -78.5% -57.0% -125.7% 0.0% 0.0%   Gearing %   0.3% 17.7% 56.2% 54.8% 38.1% 21.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   957.3% 15.0% 4.0% 0.8% 1.1% 0.2% 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   1.6 1.5 1.8 2.1 2.4 3.4 0.0 0.0   Current Ratio   1.6 1.5 1.8 2.1 2.4 3.4 0.0 0.0   Cash and cash equivalent   324.5 297.2 567.0 344.7 239.9 323.7 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   336.3 272.7 380.2 303.4 298.2 289.8 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   277 193 332 227 221 208 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   277 193 332 227 221 208 0 0   EBIT / employee   277 193 332 227 221 208 0 0   Net earnings / employee   211 148 255 178 173 165 0 0