Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Airborne LiDAR Mapping 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   1.9% 1.3% 1.2% 0.9% 1.3% 2.1% 10.0% 9.8%   Credit score (0-100)   72 82 81 89 79 66 24 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.7 46.5 64.5 359.6 44.9 0.3 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   435 907 1,099 2,050 809 668 0.0 0.0   EBITDA   435 842 432 1,415 510 243 0.0 0.0   EBIT   249 627 165 1,121 198 -84.0 0.0 0.0   Pre-tax profit (PTP)   246.3 588.8 195.8 1,117.3 184.4 -52.2 0.0 0.0   Net earnings   193.8 454.5 152.2 871.5 138.8 -41.8 0.0 0.0   Pre-tax profit without non-rec. items   246 589 196 1,117 184 -52.2 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   1,651 1,765 1,499 2,231 1,521 1,660 0.0 0.0   Shareholders equity total   2,204 2,658 2,810 3,682 3,821 3,779 1,350 1,350   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,681 3,144 3,492 4,546 4,051 4,082 1,350 1,350   Net Debt   -37.0 830 -264 -84.6 -755 -255 -1,350 -1,350     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   435 907 1,099 2,050 809 668 0.0 0.0   Gross profit growth   -40.9% 108.4% 21.1% 86.7% -60.6% -17.4% -100.0% 0.0%   Employees   0 1 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% -50.0% 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)   2,681 3,144 3,492 4,546 4,051 4,082 1,350 1,350   Balance sheet change%   6.8% 17.3% 11.1% 30.2% -10.9% 0.8% -66.9% 0.0%   Added value   435.2 841.7 431.5 1,415.1 492.0 242.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 -101 -532 438 -1,022 -187 -1,660 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 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 (%)   57.3% 69.1% 15.1% 54.7% 24.5% -12.6% 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 %   9.6% 21.5% 6.1% 27.9% 4.6% -1.2% 0.0% 0.0%   ROI %   11.2% 24.1% 6.9% 32.6% 5.0% -1.3% 0.0% 0.0%   ROE %   9.2% 18.7% 5.6% 26.8% 3.7% -1.1% 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 %   82.2% 84.5% 80.5% 81.0% 94.3% 92.6% 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, %   -8.5% 98.6% -61.1% -6.0% -148.0% -105.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 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   3.0 4.7 4.0 3.5 63.4 19.4 0.0 0.0   Current Ratio   3.0 4.7 4.0 3.5 63.4 19.4 0.0 0.0   Cash and cash equivalent   37.0 -829.8 263.5 84.6 754.5 254.9 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   667.6 1,063.7 1,478.4 1,632.0 2,452.7 2,261.0 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   0 842 216 708 492 243 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 842 216 708 510 243 0 0   EBIT / employee   0 627 83 561 198 -84 0 0   Net earnings / employee   0 454 76 436 139 -42 0 0