Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eigil Lego Andersen 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   1.5% 1.2% 1.7% 2.1% 4.0% 4.3% 20.1% 17.0%   Credit score (0-100)   79 83 75 67 48 47 3 3   Credit rating   A A A A BBB BBB B BB   Credit limit (kDKK)   17.7 78.0 3.8 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,944 3,965 3,313 1,222 772 436 0.0 0.0   EBITDA   1,323 1,327 560 432 168 56.7 0.0 0.0   EBIT   1,238 1,251 466 338 73.8 -29.3 0.0 0.0   Pre-tax profit (PTP)   1,203.4 1,203.4 450.9 308.0 34.1 -63.8 0.0 0.0   Net earnings   937.5 934.4 336.2 243.8 21.8 -76.1 0.0 0.0   Pre-tax profit without non-rec. items   1,203 1,203 451 308 34.1 -63.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   283 393 299 205 111 0.0 0.0 0.0   Shareholders equity total   2,168 2,602 2,138 1,782 1,204 928 228 228   Interest-bearing liabilities   1,554 1,046 1,054 1,341 1,368 828 0.0 0.0   Balance sheet total (assets)   4,550 4,579 3,940 3,487 2,774 1,885 228 228   Net Debt   -2,590 -3,015 -2,521 -1,831 -1,177 -930 -228 -228     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   3,944 3,965 3,313 1,222 772 436 0.0 0.0   Gross profit growth   -3.0% 0.5% -16.4% -63.1% -36.8% -43.5% -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)   4,550 4,579 3,940 3,487 2,774 1,885 228 228   Balance sheet change%   -4.6% 0.6% -14.0% -11.5% -20.4% -32.0% -87.9% 0.0%   Added value   1,238.5 1,250.5 466.3 338.0 73.8 -29.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -170 34 -188 -188 -188 -197 0 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 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   31.4% 31.5% 14.1% 27.7% 9.6% -6.7% 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 %   26.8% 27.6% 11.3% 9.2% 2.5% -0.7% 0.0% 0.0%   ROI %   32.2% 34.1% 14.0% 10.9% 2.7% -0.7% 0.0% 0.0%   ROE %   39.9% 39.2% 14.2% 12.4% 1.5% -7.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   47.6% 56.8% 54.3% 51.1% 43.4% 49.2% 100.0% 50.0%   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, %   -195.8% -227.2% -450.1% -424.0% -701.9% -1,639.9% 0.0% 0.0%   Gearing %   71.7% 40.2% 49.3% 75.3% 113.6% 89.3% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 4.2% 2.7% 2.9% 3.2% 4.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.7 2.1 2.0 1.9 1.6 1.8 0.0 0.0   Current Ratio   1.7 2.1 2.0 1.9 1.6 1.8 0.0 0.0   Cash and cash equivalent   4,144.7 4,061.2 3,575.5 3,172.6 2,545.0 1,758.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -2,299.5 -1,928.8 -1,632.7 -1,659.9 -1,537.8 -934.5 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,238 1,251 466 338 74 -29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,323 1,327 560 432 168 57 0 0   EBIT / employee   1,238 1,251 466 338 74 -29 0 0   Net earnings / employee   937 934 336 244 22 -76 0 0