Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAGT OG FISKERI SKIVE 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% 4.2% 4.2%   Bankruptcy risk   6.5% 5.4% 2.7% 2.1% 3.2% 5.3% 7.2% 6.8%   Credit score (0-100)   38 43 60 65 56 41 34 35   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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   1,164 1,301 1,818 1,914 1,547 1,128 0.0 0.0   EBITDA   249 349 903 967 548 295 0.0 0.0   EBIT   107 215 760 809 383 142 0.0 0.0   Pre-tax profit (PTP)   -59.2 55.6 616.1 697.8 287.0 12.6 0.0 0.0   Net earnings   -46.3 43.3 469.8 544.3 224.1 9.7 0.0 0.0   Pre-tax profit without non-rec. items   -59.2 55.6 616 698 287 12.6 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   454 389 367 361 266 182 0.0 0.0   Shareholders equity total   504 547 1,017 1,561 1,786 1,795 1,637 1,637   Interest-bearing liabilities   3,305 2,906 1,985 1,591 2,505 1,902 0.0 0.0   Balance sheet total (assets)   4,748 4,614 4,320 4,643 5,326 4,714 1,637 1,637   Net Debt   3,280 2,903 1,979 1,583 2,499 1,897 -1,619 -1,619     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   1,164 1,301 1,818 1,914 1,547 1,128 0.0 0.0   Gross profit growth   -29.1% 11.8% 39.8% 5.3% -19.2% -27.1% -100.0% 0.0%   Employees   3 3 3 3 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -33.3% -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)   4,748 4,614 4,320 4,643 5,326 4,714 1,637 1,637   Balance sheet change%   -2.3% -2.8% -6.4% 7.5% 14.7% -11.5% -65.3% 0.0%   Added value   249.1 349.2 903.0 967.3 541.3 295.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -283 -269 -235 -233 -330 -308 -182 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 (%)   9.2% 16.5% 41.8% 42.3% 24.8% 12.5% 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 %   2.2% 4.6% 17.0% 18.1% 7.7% 2.8% 0.0% 0.0%   ROI %   2.8% 5.9% 23.0% 25.4% 10.1% 3.5% 0.0% 0.0%   ROE %   -8.8% 8.2% 60.0% 42.2% 13.4% 0.5% 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 %   10.6% 11.9% 23.5% 33.6% 33.5% 38.1% 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, %   1,316.8% 831.2% 219.2% 163.7% 455.9% 642.1% 0.0% 0.0%   Gearing %   655.6% 530.9% 195.1% 101.9% 140.3% 105.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 5.1% 5.9% 6.2% 4.7% 5.8% 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.9 1.0 1.2 1.7 1.5 1.6 0.0 0.0   Cash and cash equivalent   24.5 3.6 5.5 8.2 5.9 4.9 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   -317.0 -101.0 540.5 1,659.6 1,623.3 1,628.3 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   83 116 301 322 180 148 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 116 301 322 183 148 0 0   EBIT / employee   36 72 253 270 128 71 0 0   Net earnings / employee   -15 14 157 181 75 5 0 0