Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Agtrup Gårdhuse 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 4.1% 4.7% 2.6% 1.6% 1.1% 8.4% 8.3%   Credit score (0-100)   0 49 44 61 74 85 29 30   Credit rating   N/A BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 17.9 757.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -39.5 -142 1,240 2,369 2,363 0.0 0.0   EBITDA   0.0 -39.5 -551 966 2,254 2,306 0.0 0.0   EBIT   0.0 2,220 -551 7,918 2,254 4,106 0.0 0.0   Pre-tax profit (PTP)   0.0 2,129.4 -932.6 6,338.1 353.2 2,188.8 0.0 0.0   Net earnings   0.0 1,656.1 -727.4 4,942.4 275.4 1,707.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,129 -933 6,338 353 2,189 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 7,075 34,712 52,000 52,000 53,800 0.0 0.0   Shareholders equity total   0.0 1,806 1,079 6,021 6,296 15,882 15,682 15,682   Interest-bearing liabilities   0.0 4,739 32,831 44,560 44,075 35,851 0.0 0.0   Balance sheet total (assets)   0.0 7,131 35,248 54,349 53,260 55,009 15,682 15,682   Net Debt   0.0 4,683 32,297 42,217 42,822 34,642 -15,682 -15,682     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   0.0 -39.5 -142 1,240 2,369 2,363 0.0 0.0   Gross profit growth   0.0% 0.0% -258.8% 0.0% 91.0% -0.2% -100.0% 0.0%   Employees   0 0 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)   0 7,131 35,248 54,349 53,260 55,009 15,682 15,682   Balance sheet change%   0.0% 0.0% 394.3% 54.2% -2.0% 3.3% -71.5% 0.0%   Added value   0.0 2,219.6 -550.6 7,917.6 2,254.2 4,105.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 7,075 27,637 17,288 0 1,800 -53,800 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   0.0% -5,615.2% 388.2% 638.3% 95.1% 173.7% 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 %   0.0% 31.1% -2.6% 17.6% 4.2% 7.7% 0.0% 0.0%   ROI %   0.0% 31.6% -2.7% 18.4% 4.4% 7.8% 0.0% 0.0%   ROE %   0.0% 91.7% -50.4% 139.2% 4.5% 15.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 25.7% 3.2% 11.3% 12.1% 29.4% 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, %   0.0% -11,847.3% -5,865.6% 4,369.0% 1,899.7% 1,502.5% 0.0% 0.0%   Gearing %   0.0% 262.4% 3,043.7% 740.1% 700.0% 225.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.8% 2.0% 4.2% 4.4% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.2 0.2 3.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.2 0.1 0.9 0.0 0.0   Cash and cash equivalent   0.0 56.2 534.2 2,342.7 1,253.5 1,208.9 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   0.0 -4,795.6 -33,365.3 -8,720.7 -8,616.7 -188.5 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 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -551 7,918 2,254 4,106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -551 966 2,254 2,306 0 0   EBIT / employee   0 0 -551 7,918 2,254 4,106 0 0   Net earnings / employee   0 0 -727 4,942 275 1,707 0 0