Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOG MAN ApS

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% 2.1% 2.1%   Bankruptcy risk   8.5% 5.0% 8.2% 2.7% 2.4% 1.8% 12.4% 12.2%   Credit score (0-100)   30 45 30 59 63 67 4 4   Credit rating   B BB B BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 2.3 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   2,206 4,471 3,366 4,380 5,369 4,615 0.0 0.0   EBITDA   373 1,455 156 1,052 1,838 1,174 0.0 0.0   EBIT   373 1,455 139 1,016 1,801 1,150 0.0 0.0   Pre-tax profit (PTP)   349.6 1,408.1 156.3 879.8 1,549.8 1,159.1 0.0 0.0   Net earnings   249.4 1,081.5 108.5 673.3 1,183.4 882.4 0.0 0.0   Pre-tax profit without non-rec. items   350 1,408 156 880 1,550 1,159 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   0.0 0.0 89.8 69.1 31.9 27.2 0.0 0.0   Shareholders equity total   835 1,516 825 1,398 2,082 2,164 1,284 1,284   Interest-bearing liabilities   17.6 46.1 40.5 89.6 4.0 17.6 0.0 0.0   Balance sheet total (assets)   2,690 5,214 4,208 6,947 5,239 4,402 1,284 1,284   Net Debt   -208 -1,528 -949 -1,344 -934 -1,354 -1,284 -1,284     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   2,206 4,471 3,366 4,380 5,369 4,615 0.0 0.0   Gross profit growth   7.6% 102.7% -24.7% 30.1% 22.6% -14.1% -100.0% 0.0%   Employees   4 5 6 6 6 7 0 0   Employee growth %   33.3% 25.0% 20.0% 0.0% 0.0% 16.7% -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)   2,690 5,214 4,208 6,947 5,239 4,402 1,284 1,284   Balance sheet change%   -10.0% 93.8% -19.3% 65.1% -24.6% -16.0% -70.8% 0.0%   Added value   372.5 1,455.1 155.6 1,052.2 1,836.3 1,174.4 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 73 -56 -74 -29 -27 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  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 (%)   16.9% 32.5% 4.1% 23.2% 33.5% 24.9% 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 %   13.1% 36.8% 3.5% 18.3% 29.6% 24.1% 0.0% 0.0%   ROI %   43.8% 117.4% 12.2% 79.3% 100.9% 54.5% 0.0% 0.0%   ROE %   29.9% 92.0% 9.3% 60.6% 68.0% 41.6% 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 %   31.0% 29.1% 19.6% 20.1% 39.7% 49.2% 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, %   -55.9% -105.0% -609.7% -127.7% -50.8% -115.3% 0.0% 0.0%   Gearing %   2.1% 3.0% 4.9% 6.4% 0.2% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   143.7% 149.7% 20.9% 213.2% 540.1% 35.5% 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   1.4 1.4 1.3 1.2 1.6 2.0 0.0 0.0   Current Ratio   1.4 1.4 1.3 1.2 1.6 2.0 0.0 0.0   Cash and cash equivalent   226.0 1,573.9 989.1 1,433.4 937.8 1,372.0 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   834.9 1,582.4 951.2 1,329.2 2,049.7 2,137.9 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   93 291 26 175 306 168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   93 291 26 175 306 168 0 0   EBIT / employee   93 291 23 169 300 164 0 0   Net earnings / employee   62 216 18 112 197 126 0 0