Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LØGAGER MINKFARM A/S 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 2019/4 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   8.0% 3.8% 0.7% 1.9% 0.9% 1.3% 7.4% 7.4%   Credit score (0-100)   32 52 95 68 90 79 33 33   Credit rating   BB BBB AA A A A BBB BBB   Credit limit (kDKK)   -0.0 0.0 2,344.0 2.1 2,704.1 826.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 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   -3,526 -105 15,659 1,894 18,747 19,576 0.0 0.0   EBITDA   -4,587 -85.1 11,543 27.9 18,368 16,465 0.0 0.0   EBIT   -18,694 -1,445 9,683 -581 17,969 16,365 0.0 0.0   Pre-tax profit (PTP)   -20,330.5 -2,430.2 8,464.0 -2,470.6 16,577.4 15,259.0 0.0 0.0   Net earnings   -19,671.9 -2,653.3 6,341.5 -1,985.6 16,833.0 18,222.1 0.0 0.0   Pre-tax profit without non-rec. items   -20,330 -2,430 8,464 -2,471 16,577 15,259 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   47,444 45,949 43,878 43,339 42,953 13,594 0.0 0.0   Shareholders equity total   3,050 11,256 17,597 11,111 23,844 36,044 27,544 27,544   Interest-bearing liabilities   54,378 76,617 57,481 57,085 38,748 642 0.0 0.0   Balance sheet total (assets)   66,993 51,441 77,848 70,711 65,583 38,781 27,544 27,544   Net Debt   54,378 76,055 56,895 57,085 38,748 -4,923 -27,544 -27,544     See the entire balance sheet 1000.0 Volume  2018 2019/4 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   -3,526 -105 15,659 1,894 18,747 19,576 0.0 0.0   Gross profit growth   0.0% 97.0% 0.0% -87.9% 889.8% 4.4% -100.0% 0.0%   Employees   3 0 3 3 1 1 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% -66.7% 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)   66,993 51,441 77,848 70,711 65,583 38,781 27,544 27,544   Balance sheet change%   -20.3% -23.2% 51.3% -9.2% -7.3% -40.9% -29.0% 0.0%   Added value   -4,587.0 -85.1 11,543.4 27.9 18,577.4 16,464.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -34,266 -2,855 -3,954 -1,125 -786 -29,435 -13,617 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 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 (%)   530.2% 1,375.6% 61.8% -30.7% 95.8% 83.6% 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 %   -24.8% -2.4% 15.0% -0.8% 26.4% 31.4% 0.0% 0.0%   ROI %   -27.9% -2.5% 14.2% -0.8% 26.6% 32.0% 0.0% 0.0%   ROE %   -152.8% -37.1% 44.0% -13.8% 96.3% 60.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   4.6% 21.9% 22.6% 15.7% 36.4% 92.9% 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, %   -1,185.5% -89,400.6% 492.9% 204,886.2% 211.0% -29.9% 0.0% 0.0%   Gearing %   1,782.7% 680.7% 326.7% 513.8% 162.5% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 1.5% 1.8% 3.3% 2.9% 5.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.1 0.3 0.1 0.1 4.6 0.0 0.0   Current Ratio   0.6 0.1 1.0 0.7 1.3 11.0 0.0 0.0   Cash and cash equivalent   0.0 561.7 586.2 0.0 0.0 5,564.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 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   -10,248.1 -9,618.7 -96.5 -8,007.9 4,416.1 19,217.4 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 2019/4 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   -1,529 0 3,848 9 18,577 16,465 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,529 0 3,848 9 18,368 16,465 0 0   EBIT / employee   -6,231 0 3,228 -194 17,969 16,365 0 0   Net earnings / employee   -6,557 0 2,114 -662 16,833 18,222 0 0