Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Landinspektørfirma Land&Skel - Erik Støvring 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  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% 1.6% 1.6%   Bankruptcy risk   1.4% 1.3% 1.0% 1.3% 1.1% 1.7% 8.9% 8.7%   Credit score (0-100)   80 82 85 79 85 72 28 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   28.0 56.3 171.5 90.2 282.4 7.6 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   3,326 3,254 3,406 4,169 4,281 3,753 0.0 0.0   EBITDA   1,465 1,568 1,486 1,777 1,610 1,516 0.0 0.0   EBIT   1,301 1,397 1,312 1,621 1,516 1,456 0.0 0.0   Pre-tax profit (PTP)   1,284.5 1,380.1 1,285.4 1,582.0 1,505.0 1,482.1 0.0 0.0   Net earnings   999.8 1,075.6 1,000.9 1,551.7 995.0 1,154.1 0.0 0.0   Pre-tax profit without non-rec. items   1,284 1,380 1,285 1,582 1,505 1,482 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   255 230 249 154 60.0 0.0 0.0 0.0   Shareholders equity total   1,607 1,692 1,793 3,345 4,140 4,794 3,734 3,734   Interest-bearing liabilities   459 712 506 526 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,019 3,250 3,964 4,802 5,647 6,083 3,734 3,734   Net Debt   -12.3 190 -403 -1,190 -1,620 -3,093 -3,734 -3,734     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   3,326 3,254 3,406 4,169 4,281 3,753 0.0 0.0   Gross profit growth   -17.5% -2.1% 4.6% 22.4% 2.7% -12.3% -100.0% 0.0%   Employees   3 3 3 4 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 25.0% -20.0% -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)   3,019 3,250 3,964 4,802 5,647 6,083 3,734 3,734   Balance sheet change%   18.6% 7.6% 22.0% 21.1% 17.6% 7.7% -38.6% 0.0%   Added value   1,465.4 1,567.6 1,486.0 1,777.4 1,672.1 1,515.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -330 -316 -275 -312 -188 -120 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   39.1% 42.9% 38.5% 38.9% 35.4% 38.8% 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 %   46.8% 44.6% 36.4% 37.0% 29.0% 25.3% 0.0% 0.0%   ROI %   67.0% 59.1% 52.9% 51.6% 37.0% 31.9% 0.0% 0.0%   ROE %   61.3% 65.2% 57.4% 60.4% 26.6% 25.8% 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 %   53.2% 52.1% 45.2% 69.7% 73.3% 78.8% 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, %   -0.8% 12.1% -27.1% -67.0% -100.6% -204.1% 0.0% 0.0%   Gearing %   28.5% 42.1% 28.2% 15.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 3.3% 4.4% 7.6% 4.6% 0.0% 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   1.9 2.0 1.8 3.2 4.2 5.4 0.0 0.0   Current Ratio   1.9 2.0 1.8 3.2 4.2 5.4 0.0 0.0   Cash and cash equivalent   471.0 522.4 909.3 1,716.3 1,620.0 3,093.5 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   1,161.2 1,412.1 1,579.5 3,170.8 4,249.0 4,940.1 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   488 523 495 444 334 379 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   488 523 495 444 322 379 0 0   EBIT / employee   434 466 437 405 303 364 0 0   Net earnings / employee   333 359 334 388 199 289 0 0