Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hasfarm Europe 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   23.4% 13.9% 9.4% 4.5% 14.2% 7.2% 11.8% 11.8%   Credit score (0-100)   4 16 25 46 14 34 20 20   Credit rating   B BB BB BBB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -425 796 1,624 1,527 475 3,685 0.0 0.0   EBITDA   -1,214 67.4 876 690 -575 2,135 0.0 0.0   EBIT   -1,214 67.4 876 690 -575 2,135 0.0 0.0   Pre-tax profit (PTP)   -1,162.5 19.2 834.6 723.2 -577.4 2,144.7 0.0 0.0   Net earnings   -894.7 9.9 647.0 570.9 -471.2 1,665.3 0.0 0.0   Pre-tax profit without non-rec. items   -1,162 19.2 835 723 -577 2,145 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -395 -385 262 833 112 1,777 477 477   Interest-bearing liabilities   600 581 390 124 0.0 0.0 0.0 0.0   Balance sheet total (assets)   829 885 1,887 1,978 4,397 5,269 477 477   Net Debt   354 166 -1,314 -1,575 -885 -908 -477 -477     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -425 796 1,624 1,527 475 3,685 0.0 0.0   Gross profit growth   0.0% 0.0% 104.0% -5.9% -68.9% 675.0% -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)   829 885 1,887 1,978 4,397 5,269 477 477   Balance sheet change%   0.0% 6.7% 113.2% 4.8% 122.3% 19.8% -90.9% 0.0%   Added value   -1,214.4 67.4 876.4 690.4 -575.5 2,135.0 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   -1.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   285.4% 8.5% 54.0% 45.2% -121.1% 57.9% 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 %   -94.1% 3.8% 54.7% 38.2% -17.7% 45.1% 0.0% 0.0%   ROI %   -192.0% 8.1% 140.1% 91.7% -105.8% 230.7% 0.0% 0.0%   ROE %   -107.9% 1.2% 112.8% 104.3% -99.7% 176.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -32.2% -30.3% 13.9% 42.1% 2.5% 33.7% 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, %   -29.2% 246.9% -150.0% -228.1% 153.7% -42.5% 0.0% 0.0%   Gearing %   -152.0% -150.8% 148.6% 14.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 4.8% 5.9% 5.7% 19.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.6 0.7 1.3 1.9 1.0 1.4 0.0 0.0   Current Ratio   0.6 0.7 1.3 1.9 1.0 1.7 0.0 0.0   Cash and cash equivalent   245.7 414.1 1,704.1 1,698.5 884.8 908.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -457.0 -418.2 420.4 911.0 103.8 2,091.1 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,214 67 876 690 -575 2,135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,214 67 876 690 -575 2,135 0 0   EBIT / employee   -1,214 67 876 690 -575 2,135 0 0   Net earnings / employee   -895 10 647 571 -471 1,665 0 0