Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANDINSPEKTØR NORD 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.7%   Bankruptcy risk   1.4% 1.3% 1.0% 0.8% 1.7% 1.4% 16.3% 15.2%   Credit score (0-100)   79 82 88 90 72 78 2 2   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   26.0 110.3 299.8 568.5 4.6 34.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,781 9,319 8,946 10,609 11,050 9,892 0.0 0.0   EBITDA   1,843 3,019 1,861 2,735 1,663 1,943 0.0 0.0   EBIT   1,675 2,753 1,632 2,423 1,275 1,621 0.0 0.0   Pre-tax profit (PTP)   1,635.5 2,711.8 1,588.5 2,378.3 1,235.8 1,573.8 0.0 0.0   Net earnings   1,275.2 2,113.2 1,236.5 1,852.5 958.4 1,215.8 0.0 0.0   Pre-tax profit without non-rec. items   1,636 2,712 1,589 2,378 1,236 1,574 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   782 549 894 1,146 1,170 963 0.0 0.0   Shareholders equity total   2,102 3,166 2,602 3,255 1,483 1,799 374 374   Interest-bearing liabilities   92.6 27.0 914 27.0 511 963 0.0 0.0   Balance sheet total (assets)   4,350 5,771 5,371 6,811 4,567 4,871 374 374   Net Debt   92.2 -850 903 -1,353 511 961 -374 -374     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   7,781 9,319 8,946 10,609 11,050 9,892 0.0 0.0   Gross profit growth   10.5% 19.8% -4.0% 18.6% 4.2% -10.5% -100.0% 0.0%   Employees   0 0 13 12 16 14 0 0   Employee growth %   0.0% 0.0% 0.0% -7.7% 33.3% -12.5% -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)   4,350 5,771 5,371 6,811 4,567 4,871 374 374   Balance sheet change%   13.0% 32.7% -6.9% 26.8% -33.0% 6.7% -92.3% 0.0%   Added value   1,674.7 2,752.6 1,632.1 2,422.7 1,275.0 1,621.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   40 -514 116 -60 -364 -527 -963 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   21.5% 29.5% 18.2% 22.8% 11.5% 16.4% 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 %   40.9% 54.4% 29.3% 39.8% 22.4% 34.5% 0.0% 0.0%   ROI %   77.2% 97.8% 47.0% 68.9% 46.4% 65.3% 0.0% 0.0%   ROE %   66.6% 80.2% 42.9% 63.3% 40.5% 74.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   48.3% 54.9% 48.4% 47.8% 32.5% 36.9% 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, %   5.0% -28.2% 48.5% -49.5% 30.7% 49.5% 0.0% 0.0%   Gearing %   4.4% 0.9% 35.1% 0.8% 34.4% 53.5% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   26.7% 68.2% 9.3% 9.6% 15.2% 7.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.6 2.1 1.7 1.6 1.1 1.3 0.0 0.0   Current Ratio   1.6 2.1 1.7 1.6 1.1 1.3 0.0 0.0   Cash and cash equivalent   0.4 877.1 11.1 1,379.5 0.0 1.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,379.7 2,699.5 1,782.6 2,187.2 377.5 915.4 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 126 202 80 116 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 143 228 104 139 0 0   EBIT / employee   0 0 126 202 80 116 0 0   Net earnings / employee   0 0 95 154 60 87 0 0