Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S LØGSTRUP STEEL 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 N/A 2021 N/A 2022 N/A 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   2.4% 0.0% 0.0% 0.0% 0.4% 0.4% 6.4% 6.4%   Credit score (0-100)   65 0 0 0 100 100 37 37   Credit rating   BBB N/A N/A N/A AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 30.8 42.0 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 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   232 0 0 0 323 363 363 363   Gross profit   47.9 0.0 0.0 0.0 63.2 93.5 0.0 0.0   EBITDA   -52.6 0.0 0.0 0.0 16.9 42.6 0.0 0.0   EBIT   -52.6 0.0 0.0 0.0 16.9 42.6 0.0 0.0   Pre-tax profit (PTP)   20.4 0.0 0.0 0.0 51.9 85.1 0.0 0.0   Net earnings   17.5 0.0 0.0 0.0 48.6 76.4 0.0 0.0   Pre-tax profit without non-rec. items   -45.5 0.0 0.0 0.0 51.9 85.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   103 0.0 0.0 0.0 209 215 0.0 0.0   Shareholders equity total   149 0.0 0.0 0.0 288 345 166 166   Interest-bearing liabilities   73.8 0.0 0.0 0.0 91.4 72.3 0.0 0.0   Balance sheet total (assets)   277 0.0 0.0 0.0 496 553 166 166   Net Debt   73.5 0.0 0.0 0.0 91.4 -0.8 -166 -166     See the entire balance sheet 1.0 Volume  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   232 0 0 0 323 363 363 363   Net sales growth   9.5% -100.0% 0.0% 0.0% 0.0% 12.5% 0.0% 0.0%   Gross profit   47.9 0.0 0.0 0.0 63.2 93.5 0.0 0.0   Gross profit growth   6.0% -100.0% 0.0% 0.0% 0.0% 48.0% -100.0% 0.0%   Employees   129 0 0 0 166 175 0 0   Employee growth %   5.7% -100.0% 0.0% 0.0% 0.0% 5.4% -100.0% 0.0%   Employee expenses   -65.9 0.0 0.0 0.0 -95.2 -106.9 0.0 0.0   Balance sheet total (assets)   277 0 0 0 496 553 166 166   Balance sheet change%   9.4% -100.0% 0.0% 0.0% 0.0% 11.4% -69.9% 0.0%   Added value   13.3 0.0 0.0 0.0 112.1 149.5 0.0 0.0   Added value %   5.7% 0.0% 0.0% 0.0% 34.7% 41.2% 0.0% 0.0%   Investments   6 -93 -17 0 171 46 -176 -41   Net sales trend   2.0 -1.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   -2.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A EBITDA %   -22.7% 0.0% 0.0% 0.0% 5.2% 11.7% 0.0% 0.0%   EBIT %   -22.7% 0.0% 0.0% 0.0% 5.2% 11.7% 0.0% 0.0%   EBIT to gross profit (%)   -109.8% 0.0% 0.0% 0.0% 26.7% 45.5% 0.0% 0.0%   Net Earnings %   7.6% 0.0% 0.0% 0.0% 15.0% 21.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   7.6% 0.0% 0.0% 0.0% 15.0% 21.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -19.6% 0.0% 0.0% 0.0% 16.1% 23.4% 0.0% 0.0%   ROA %   -16.6% 0.0% 0.0% 0.0% 11.4% 17.6% 0.0% 0.0%   ROI %   -19.5% 0.0% 0.0% 0.0% 13.9% 20.8% 0.0% 0.0%   ROE %   12.1% 0.0% 0.0% 0.0% 15.7% 24.2% 0.0% 0.0%   1.0 Solidity  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   53.8% 0.0% 0.0% 0.0% 59.7% 63.7% 100.0% 100.0%   Relative indebtedness %   48.8% 0.0% 0.0% 0.0% 57.3% 50.1% 0.0% 0.0%   Relative net indebtedness %   48.6% 0.0% 0.0% 0.0% 57.3% 30.0% -45.8% -45.8%   Net int. bear. debt to EBITDA, %   -139.6% 0.0% 0.0% 0.0% 540.8% -1.9% 0.0% 0.0%   Gearing %   49.5% 0.0% 0.0% 0.0% 31.7% 21.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.0% 0.0% 0.0% 10.4% 8.5% 0.0% 0.0%   1.0 Liquidity  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   1.1 0.0 0.0 0.0 1.5 2.2 0.0 0.0   Current Ratio   1.5 0.0 0.0 0.0 1.8 2.5 0.0 0.0   Cash and cash equivalent   0.3 0.0 0.0 0.0 0.0 73.1 0.0 0.0   1.0 Capital use efficiency  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Trade debtors turnover (days)   86.1 0.0 0.0 0.0 66.3 63.0 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 %   48.2% 0.0% 0.0% 0.0% 54.7% 58.3% 45.8% 45.8%   Net working capital   38.4 0.0 0.0 0.0 79.6 125.8 0.0 0.0   Net working capital %   16.6% 0.0% 0.0% 0.0% 24.6% 34.6% 0.0% 0.0%   1.0 Employee efficiency  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   2 0 0 0 2 2 0 0   Added value / employee   0 0 0 0 1 1 0 0   Employee expenses / employee   -1 0 0 0 -1 -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