Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S LØGSTRUP STEEL - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   2.9% 2.4% 2.4% 1.9% 0.4% 0.4% 6.1% 6.1%   Credit score (0-100)   60 63 62 69 100 100 39 39   Credit rating   BBB BBB BBB A AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.1 34.3 46.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   314 359 412 519 520 601 601 601   Gross profit   84.1 100 115 129 144 197 0.0 0.0   EBITDA   -84.8 34.4 45.9 50.1 59.8 99.5 0.0 0.0   EBIT   -84.8 34.4 45.9 50.1 59.8 99.5 0.0 0.0   Pre-tax profit (PTP)   21.6 17.5 37.1 39.8 55.7 93.4 0.0 0.0   Net earnings   17.5 17.5 37.1 39.8 48.6 76.4 0.0 0.0   Pre-tax profit without non-rec. items   -86.4 34.4 45.9 50.1 55.7 93.4 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   145 0.0 0.0 0.0 288 292 0.0 0.0   Shareholders equity total   149 191 215 240 288 345 240 240   Interest-bearing liabilities   79.1 0.0 0.0 0.0 95.0 69.5 0.0 0.0   Balance sheet total (assets)   307 367 422 490 542 610 240 240   Net Debt   77.0 0.0 0.0 -2.1 93.7 -11.9 -240 -240     See the entire balance sheet 1.0 Volume  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   314 359 412 519 520 601 601 601   Net sales growth   9.2% 14.4% 14.8% 25.9% 0.2% 15.6% 0.0% 0.0%   Gross profit   84.1 100 115 129 144 197 0.0 0.0   Gross profit growth   9.8% 19.4% 14.7% 12.0% 11.7% 36.9% -100.0% 0.0%   Employees   243 270 292 313 332 365 0 0   Employee growth %   4.7% 11.1% 8.1% 7.2% 6.1% 9.9% -100.0% 0.0%   Employee expenses   -107.8 0.0 0.0 0.0 -162.6 -187.2 0.0 0.0   Balance sheet total (assets)   307 367 422 490 542 610 240 240   Balance sheet change%   8.7% 19.4% 15.2% 16.0% 10.8% 12.5% -60.7% 0.0%   Added value   23.0 34.4 45.9 50.1 222.4 286.8 0.0 0.0   Added value %   7.3% 9.6% 11.1% 9.6% 42.8% 47.7% 0.0% 0.0%   Investments   8 -114 -38 0 214 79 -218 -76   Net sales trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 Profitability  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A EBITDA %   -27.0% 9.6% 11.1% 9.6% 11.5% 16.6% 0.0% 0.0%   EBIT %   -27.0% 9.6% 11.1% 9.6% 11.5% 16.6% 0.0% 0.0%   EBIT to gross profit (%)   -100.9% 34.3% 39.9% 38.8% 41.5% 50.4% 0.0% 0.0%   Net Earnings %   5.6% 4.9% 9.0% 7.7% 9.3% 12.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   5.6% 4.9% 9.0% 7.7% 9.3% 12.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   -27.5% 9.6% 11.1% 9.6% 10.7% 15.5% 0.0% 0.0%   ROA %   -28.7% 10.2% 11.6% 11.0% 11.8% 17.4% 0.0% 0.0%   ROI %   -36.1% 11.2% 11.6% 11.0% 13.4% 22.3% 0.0% 0.0%   ROE %   12.1% 10.3% 18.3% 17.5% 18.4% 24.2% 0.0% 0.0%   1.0 Solidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   48.6% 100.0% 100.0% 90.1% 54.4% 57.6% 100.0% 100.0%   Relative indebtedness %   44.1% 0.0% 0.0% 0.0% 43.3% 38.7% 0.0% 0.0%   Relative net indebtedness %   43.5% 0.0% 0.0% -0.4% 43.1% 25.1% -40.0% -40.0%   Net int. bear. debt to EBITDA, %   -90.7% 0.0% 0.0% -4.2% 156.7% -12.0% 0.0% 0.0%   Gearing %   53.0% 0.0% 0.0% 0.0% 33.0% 20.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 0.0% 0.0% 0.0% 10.4% 8.6% 0.0% 0.0%   1.0 Liquidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   1.1 0.0 0.0 0.0 1.3 1.9 0.0 0.0   Current Ratio   1.6 0.0 0.0 0.0 1.8 2.3 0.0 0.0   Cash and cash equivalent   2.1 0.0 0.0 2.1 1.3 81.4 0.0 0.0   1.0 Capital use efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Trade debtors turnover (days)   95.8 0.0 0.0 0.0 82.4 73.5 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 %   49.3% 0.0% 0.0% 0.4% 48.6% 52.7% 40.0% 40.0%   Net working capital   58.9 0.0 0.0 2.1 115.8 180.7 0.0 0.0   Net working capital %   18.8% 0.0% 0.0% 0.4% 22.3% 30.1% 0.0% 0.0%   1.0 Employee efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   1 1 1 2 2 2 0 0   Added value / employee   0 0 0 0 1 1 0 0   Employee expenses / employee   -0 0 0 0 -0 -1 0 0   EBITDA / employee   -0 0 0 0 0 0 0 0   EBIT / employee   -0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0