Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eco Farm Holding 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% 1.5% 1.5%   Bankruptcy risk   2.0% 1.7% 1.6% 2.0% 1.6% 1.4% 8.5% 8.4%   Credit score (0-100)   70 74 74 67 74 76 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.8 6.1 20.1 1.3 33.2 109.0 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   503 665 26.0 740 2,795 516 0.0 0.0   EBITDA   503 665 26.0 740 2,795 516 0.0 0.0   EBIT   -116 149 -476 209 2,256 45.2 0.0 0.0   Pre-tax profit (PTP)   438.0 354.0 3,511.0 293.0 3,105.0 5,674.6 0.0 0.0   Net earnings   440.0 331.0 3,601.0 254.0 2,615.0 5,582.9 0.0 0.0   Pre-tax profit without non-rec. items   438 354 3,511 293 3,105 5,675 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   8,369 6,865 7,954 7,846 4,567 4,223 0.0 0.0   Shareholders equity total   7,374 7,598 11,088 11,229 13,730 19,195 17,749 17,749   Interest-bearing liabilities   4,953 5,057 4,998 5,934 1,799 1,606 0.0 0.0   Balance sheet total (assets)   13,092 13,099 16,789 22,619 19,219 21,697 17,749 17,749   Net Debt   4,572 3,469 4,894 5,768 205 1,290 -17,749 -17,749     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   503 665 26.0 740 2,795 516 0.0 0.0   Gross profit growth   -37.9% 32.2% -96.1% 2,746.2% 277.7% -81.5% -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)   13,092 13,099 16,789 22,619 19,219 21,697 17,749 17,749   Balance sheet change%   28.0% 0.1% 28.2% 34.7% -15.0% 12.9% -18.2% 0.0%   Added value   503.0 665.0 26.0 740.0 2,787.0 515.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,244 -2,020 587 -639 -3,818 -814 -4,223 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 -1.0 1.0 2.0 3.0 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 (%)   -23.1% 22.4% -1,830.8% 28.2% 80.7% 8.8% 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 %   4.5% 3.9% 24.2% 2.6% 16.3% 28.1% 0.0% 0.0%   ROI %   4.7% 4.1% 24.9% 3.0% 20.6% 31.4% 0.0% 0.0%   ROE %   6.1% 4.4% 38.5% 2.3% 21.0% 33.9% 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 %   56.3% 58.0% 66.0% 49.6% 71.4% 88.5% 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, %   908.9% 521.7% 18,823.1% 779.5% 7.3% 250.0% 0.0% 0.0%   Gearing %   67.2% 66.6% 45.1% 52.8% 13.1% 8.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 3.2% 2.2% 3.9% 7.7% 4.6% 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   2.1 3.1 1.4 0.8 0.8 1.3 0.0 0.0   Current Ratio   2.1 3.2 1.4 0.8 0.8 1.3 0.0 0.0   Cash and cash equivalent   381.0 1,588.0 104.0 166.0 1,594.0 315.8 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   1,077.0 2,176.0 542.0 -1,918.0 -712.0 198.1 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   503 665 26 740 2,787 516 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   503 665 26 740 2,795 516 0 0   EBIT / employee   -116 149 -476 209 2,256 45 0 0   Net earnings / employee   440 331 3,601 254 2,615 5,583 0 0