Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LF Truck 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   0.0% 9.1% 7.2% 6.7% 6.4% 6.4% 14.3% 14.0%   Credit score (0-100)   0 27 32 35 36 37 15 16   Credit rating   N/A BB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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)  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 2,035 2,165 2,702 2,179 1,280 0.0 0.0   EBITDA   0.0 311 145 439 132 -294 0.0 0.0   EBIT   0.0 287 99.2 365 81.6 -323 0.0 0.0   Pre-tax profit (PTP)   0.0 276.4 84.7 350.6 52.4 -365.3 0.0 0.0   Net earnings   0.0 211.7 64.8 271.5 40.1 -285.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 276 84.7 351 52.4 -365 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 67.9 154 79.7 29.3 0.0 0.0 0.0   Shareholders equity total   0.0 262 327 598 638 352 302 302   Interest-bearing liabilities   0.0 318 968 246 683 1,168 0.0 0.0   Balance sheet total (assets)   0.0 2,411 2,238 2,430 2,566 2,273 302 302   Net Debt   0.0 -287 961 239 680 1,167 -302 -302     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 2,035 2,165 2,702 2,179 1,280 0.0 0.0   Gross profit growth   0.0% 0.0% 6.4% 24.8% -19.4% -41.2% -100.0% 0.0%   Employees   0 5 5 5 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -20.0% -25.0% -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 2,411 2,238 2,430 2,566 2,273 302 302   Balance sheet change%   0.0% 0.0% -7.2% 8.5% 5.6% -11.4% -86.7% 0.0%   Added value   0.0 310.8 144.5 439.2 156.2 -293.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 44 41 -149 -101 -59 0 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 2.0 3.0 4.0 -1.0 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% 14.1% 4.6% 13.5% 3.7% -25.2% 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% 11.9% 4.3% 15.6% 3.3% -13.3% 0.0% 0.0%   ROI %   0.0% 47.2% 10.5% 33.9% 7.6% -22.7% 0.0% 0.0%   ROE %   0.0% 80.9% 22.0% 58.7% 6.5% -57.7% 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% 10.9% 14.6% 24.6% 24.9% 15.5% 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, %   0.0% -92.3% 664.6% 54.5% 514.9% -397.3% 0.0% 0.0%   Gearing %   0.0% 121.3% 296.5% 41.1% 107.1% 331.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.5% 2.5% 2.4% 6.5% 4.6% 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 0.9 0.4 0.6 0.4 0.5 0.0 0.0   Current Ratio   0.0 1.1 1.1 1.3 1.3 1.2 0.0 0.0   Cash and cash equivalent   0.0 604.4 7.5 6.7 3.2 1.3 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   0.0 222.3 183.3 521.4 608.8 352.5 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 62 29 88 39 -98 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 62 29 88 33 -98 0 0   EBIT / employee   0 57 20 73 20 -108 0 0   Net earnings / employee   0 42 13 54 10 -95 0 0