Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEVINS 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1%   Bankruptcy risk   3.1% 2.2% 4.8% 3.0% 5.2% 1.6% 13.3% 10.5%   Credit score (0-100)   59 68 46 57 41 73 1 1   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.1 0.0 0.0 0.0 3.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   910 1,267 953 1,195 1,279 1,226 0.0 0.0   EBITDA   44.0 384 135 350 403 245 0.0 0.0   EBIT   44.0 384 135 350 403 233 0.0 0.0   Pre-tax profit (PTP)   36.2 361.2 93.9 321.8 395.9 223.9 0.0 0.0   Net earnings   27.9 281.4 73.3 250.8 308.6 175.6 0.0 0.0   Pre-tax profit without non-rec. items   36.2 361 93.9 322 396 224 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 95.4 0.0 0.0   Shareholders equity total   1,029 1,110 984 1,234 1,443 1,419 1,094 1,094   Interest-bearing liabilities   223 549 664 118 23.4 154 0.0 0.0   Balance sheet total (assets)   1,741 2,143 2,060 2,073 2,206 1,954 1,094 1,094   Net Debt   -645 -745 -439 -955 -1,248 -748 -1,094 -1,094     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   910 1,267 953 1,195 1,279 1,226 0.0 0.0   Gross profit growth   -26.3% 39.1% -24.8% 25.5% 7.0% -4.2% -100.0% 0.0%   Employees   3 3 3 3 2 3 0 0   Employee growth %   50.0% 0.0% 0.0% 0.0% -33.3% 50.0% -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)   1,741 2,143 2,060 2,073 2,206 1,954 1,094 1,094   Balance sheet change%   -13.8% 23.1% -3.9% 0.6% 6.4% -11.4% -44.0% 0.0%   Added value   44.0 383.5 134.6 349.8 403.2 232.8 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 83 -95 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 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   4.8% 30.3% 14.1% 29.3% 31.5% 19.0% 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 %   2.4% 19.7% 6.4% 16.9% 18.8% 11.2% 0.0% 0.0%   ROI %   3.2% 26.3% 8.1% 23.3% 28.6% 15.3% 0.0% 0.0%   ROE %   2.5% 26.3% 7.0% 22.6% 23.1% 12.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   59.1% 51.8% 47.8% 59.6% 65.4% 72.6% 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, %   -1,465.7% -194.2% -326.2% -272.9% -309.7% -305.0% 0.0% 0.0%   Gearing %   21.7% 49.4% 67.5% 9.5% 1.6% 10.9% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 5.8% 6.7% 7.2% 10.3% 10.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.2 1.3 1.0 1.3 1.7 1.7 0.0 0.0   Current Ratio   2.4 2.1 1.9 2.5 2.9 3.5 0.0 0.0   Cash and cash equivalent   868.2 1,293.8 1,103.2 1,072.3 1,271.8 902.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   1,015.9 1,097.3 983.6 1,234.4 1,442.9 1,326.3 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   15 128 45 117 202 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 128 45 117 202 82 0 0   EBIT / employee   15 128 45 117 202 78 0 0   Net earnings / employee   9 94 24 84 154 59 0 0