Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANGE ISENKRAM A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   2.0% 1.5% 1.7% 2.9% 2.4% 4.8% 9.6% 9.4%   Credit score (0-100)   71 78 73 57 63 44 26 26   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.6 15.9 3.5 0.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,056 2,949 2,698 2,692 2,312 1,977 0.0 0.0   EBITDA   165 277 303 121 52.3 -435 0.0 0.0   EBIT   81.0 210 235 108 46.8 -435 0.0 0.0   Pre-tax profit (PTP)   35.2 106.9 200.6 14.4 -110.0 -605.0 0.0 0.0   Net earnings   26.7 82.2 157.3 10.0 -86.8 -472.4 0.0 0.0   Pre-tax profit without non-rec. items   35.2 107 201 14.4 -110 -605 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   74.3 40.0 8.4 5.5 0.0 0.0 0.0 0.0   Shareholders equity total   2,870 2,952 3,109 3,119 3,033 2,560 2,060 2,060   Interest-bearing liabilities   2,186 2,132 2,506 3,017 2,450 3,062 0.0 0.0   Balance sheet total (assets)   7,222 7,159 7,912 8,172 7,326 7,212 2,060 2,060   Net Debt   2,149 2,121 2,437 2,994 2,440 3,057 -2,060 -2,060     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   3,056 2,949 2,698 2,692 2,312 1,977 0.0 0.0   Gross profit growth   1.9% -3.5% -8.5% -0.2% -14.1% -14.5% -100.0% 0.0%   Employees   10 9 7 14 13 7 0 0   Employee growth %   11.1% -10.0% -22.2% 100.0% -7.1% -46.2% -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)   7,222 7,159 7,912 8,172 7,326 7,212 2,060 2,060   Balance sheet change%   6.3% -0.9% 10.5% 3.3% -10.4% -1.6% -71.4% 0.0%   Added value   164.6 276.5 303.3 121.2 60.4 -435.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -101 -101 -100 -16 -11 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 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   2.7% 7.1% 8.7% 4.0% 2.0% -22.0% 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 %   1.2% 2.9% 3.2% 1.3% 0.6% -6.0% 0.0% 0.0%   ROI %   1.7% 4.1% 4.5% 1.8% 0.8% -7.8% 0.0% 0.0%   ROE %   0.9% 2.8% 5.2% 0.3% -2.8% -16.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   39.7% 41.2% 39.3% 38.2% 41.4% 35.5% 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, %   1,305.3% 767.0% 803.5% 2,470.0% 4,666.1% -702.4% 0.0% 0.0%   Gearing %   76.2% 72.2% 80.6% 96.7% 80.8% 119.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 4.8% 1.7% 3.4% 5.7% 6.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.1 0.0 0.1 0.1 0.0 0.0   Current Ratio   1.6 1.7 1.6 1.6 1.7 1.5 0.0 0.0   Cash and cash equivalent   37.6 11.6 69.0 23.0 9.2 5.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,748.1 2,864.6 3,049.9 3,062.8 2,981.5 2,509.1 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   16 31 43 9 5 -62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   16 31 43 9 4 -62 0 0   EBIT / employee   8 23 34 8 4 -62 0 0   Net earnings / employee   3 9 22 1 -7 -67 0 0