Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LMG GRUPPEN LANDINSPEKTØRAKTIESELSKAB 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   2.7% 3.7% 2.2% 2.8% 2.4% 2.5% 6.5% 6.5%   Credit score (0-100)   62 53 66 57 63 61 37 37   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.4 0.0 0.1 0.1 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   4,855 3,808 3,638 3,767 3,874 4,045 0.0 0.0   EBITDA   668 762 123 -62.0 45.8 -34.5 0.0 0.0   EBIT   668 762 123 -62.0 45.8 -34.5 0.0 0.0   Pre-tax profit (PTP)   6,020.7 9,415.5 5,365.1 8,215.8 8,659.0 8,026.2 0.0 0.0   Net earnings   5,903.6 9,282.2 5,368.3 8,235.3 8,650.2 8,032.5 0.0 0.0   Pre-tax profit without non-rec. items   6,021 9,416 5,365 8,216 8,659 8,026 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   13,131 10,174 13,543 15,778 16,428 16,061 8,261 8,261   Interest-bearing liabilities   3,325 48.9 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,173 14,992 16,577 16,571 17,257 17,112 8,261 8,261   Net Debt   3,325 48.9 -227 -23.6 -476 -288 -8,261 -8,261     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   4,855 3,808 3,638 3,767 3,874 4,045 0.0 0.0   Gross profit growth   -8.0% -21.6% -4.5% 3.5% 2.8% 4.4% -100.0% 0.0%   Employees   6 5 4 4 4 4 0 0   Employee growth %   0.0% -16.7% -20.0% 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)   17,173 14,992 16,577 16,571 17,257 17,112 8,261 8,261   Balance sheet change%   14.5% -12.7% 10.6% -0.0% 4.1% -0.8% -51.7% 0.0%   Added value   667.6 762.0 122.8 -62.0 45.8 -34.5 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   2.0 3.0 4.0 -1.0 1.0 -1.0 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 (%)   13.8% 20.0% 3.4% -1.6% 1.2% -0.9% 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 %   38.3% 59.5% 34.9% 49.7% 51.2% 46.7% 0.0% 0.0%   ROI %   40.7% 71.8% 46.3% 56.2% 53.8% 49.4% 0.0% 0.0%   ROE %   58.0% 79.7% 45.3% 56.2% 53.7% 49.4% 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 %   76.5% 67.9% 81.7% 95.2% 95.2% 93.9% 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, %   498.0% 6.4% -184.8% 38.1% -1,037.5% 836.0% 0.0% 0.0%   Gearing %   25.3% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 9.3% 561.1% 0.0% 0.0% 0.0% 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 0.1 0.3 1.1 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.3 1.1 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 227.0 23.6 475.7 288.3 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   -3,922.3 -4,817.8 -2,804.5 -569.1 81.1 -286.4 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   111 152 31 -15 11 -9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   111 152 31 -15 11 -9 0 0   EBIT / employee   111 152 31 -15 11 -9 0 0   Net earnings / employee   984 1,856 1,342 2,059 2,163 2,008 0 0