Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L M TRANSPORT 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% 1.7%   Bankruptcy risk   2.6% 2.4% 2.9% 1.9% 3.3% 4.1% 13.0% 9.8%   Credit score (0-100)   63 65 60 70 53 49 1 1   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.9 0.0 0.0 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   5,621 5,569 5,021 5,576 5,692 6,209 0.0 0.0   EBITDA   698 417 242 451 306 -20.5 0.0 0.0   EBIT   640 351 198 436 293 -32.6 0.0 0.0   Pre-tax profit (PTP)   673.2 442.6 304.9 656.3 561.4 115.8 0.0 0.0   Net earnings   514.9 445.2 297.4 576.3 423.8 75.4 0.0 0.0   Pre-tax profit without non-rec. items   673 443 305 656 561 116 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   189 215 135 25.3 12.1 0.0 0.0 0.0   Shareholders equity total   785 1,030 1,177 1,504 1,362 1,213 1,088 1,088   Interest-bearing liabilities   1,016 1,888 2,430 1,060 367 1,239 0.0 0.0   Balance sheet total (assets)   3,188 4,348 4,580 4,376 5,232 4,930 1,088 1,088   Net Debt   130 1,883 2,414 757 -392 1,234 -1,088 -1,088     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   5,621 5,569 5,021 5,576 5,692 6,209 0.0 0.0   Gross profit growth   10.2% -0.9% -9.8% 11.0% 2.1% 9.1% -100.0% 0.0%   Employees   0 0 0 11 10 10 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -9.1% 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)   3,188 4,348 4,580 4,376 5,232 4,930 1,088 1,088   Balance sheet change%   1.7% 36.4% 5.3% -4.5% 19.6% -5.8% -77.9% 0.0%   Added value   639.6 350.9 198.3 435.5 292.6 -32.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -51 -40 -125 -125 -26 -24 0 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 -1.0 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 (%)   11.4% 6.3% 3.9% 7.8% 5.1% -0.5% 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 %   21.4% 13.2% 8.8% 15.9% 12.0% 2.8% 0.0% 0.0%   ROI %   36.4% 21.1% 12.0% 23.0% 25.0% 5.9% 0.0% 0.0%   ROE %   77.1% 49.1% 26.9% 43.0% 29.6% 5.9% 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 %   24.6% 23.7% 25.7% 34.4% 26.0% 24.6% 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, %   18.7% 451.6% 995.4% 167.7% -128.2% -6,018.5% 0.0% 0.0%   Gearing %   129.4% 183.3% 206.4% 70.5% 26.9% 102.2% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 3.8% 4.1% 3.1% 2.0% 3.3% 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 1.2 1.3 1.5 1.4 1.4 0.0 0.0   Current Ratio   1.2 1.2 1.3 1.5 1.4 1.4 0.0 0.0   Cash and cash equivalent   885.7 5.0 15.9 303.3 758.7 5.4 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   595.9 814.6 1,042.6 1,478.4 1,383.6 1,268.4 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   0 0 0 40 29 -3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 41 31 -2 0 0   EBIT / employee   0 0 0 40 29 -3 0 0   Net earnings / employee   0 0 0 52 42 8 0 0