Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lerøy Seafood Hirtshals A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e 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% 0.0% 0.0% 0.0% 0.0% 0.0% 4.7% 4.6%   Credit score (0-100)   0 0 0 0 0 0 46 49   Credit rating   N/A N/A N/A N/A N/A N/A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 3,991.0 4,968.4 5,694.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 45,072 46,599 58,510 0.0 0.0   EBITDA   0.0 0.0 0.0 13,538 16,679 22,957 0.0 0.0   EBIT   0.0 0.0 0.0 9,633 13,595 19,601 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 8,462.0 11,269.3 16,984.6 0.0 0.0   Net earnings   0.0 0.0 0.0 6,234.0 8,029.4 12,500.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 8,991 12,149 17,713 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Tangible assets total   0.0 0.0 0.0 30,658 26,540 24,755 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 23,064 28,044 28,728 28,208 28,208   Interest-bearing liabilities   0.0 0.0 0.0 9,780 8,303 7,096 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 113,441 125,983 153,138 28,208 28,208   Net Debt   0.0 0.0 0.0 3,806 -3,099 -7,327 -27,671 -27,671     See the entire balance sheet 1000.0 Volume  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e 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 0.0 0.0 45,072 46,599 58,510 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 3.4% 25.6% -100.0% 0.0%   Employees   0 0 0 75 72 81 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -4.0% 12.5% -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 0 0 113,441 125,983 153,138 28,208 28,208   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 11.1% 21.6% -81.6% 0.0%   Added value   0.0 0.0 0.0 13,538.0 17,499.8 22,957.4 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 27,835 -7,596 -5,293 -24,755 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e 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% 0.0% 0.0% 21.4% 29.2% 33.5% 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 %   0.0% 0.0% 0.0% 9.8% 11.8% 14.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 28.0% 34.2% 46.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 31.8% 36.5% 49.7% 0.0% 0.0%   1000.0 Solidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Equity ratio %   0.0% 0.0% 0.0% 21.0% 22.9% 19.1% 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, %   0.0% 0.0% 0.0% 28.1% -18.6% -31.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 42.4% 29.6% 24.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 43.4% 22.5% 25.8% 0.0% 0.0%   1000.0 Liquidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Quick Ratio   0.0 0.0 0.0 0.9 1.0 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5,974.0 11,402.2 14,423.6 0.0 0.0   1000.0 Capital use efficiency  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e 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 0.0 0.0 6,160.0 10,878.9 11,233.8 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  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 181 243 283 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 181 232 283 0 0   EBIT / employee   0 0 0 128 189 242 0 0   Net earnings / employee   0 0 0 83 112 154 0 0