Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LUNDSGAARD CONSULTING ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   23.8% 12.9% 5.2% 5.9% 4.2% 2.2% 6.8% 6.8%   Credit score (0-100)   4 19 42 38 48 65 11 11   Credit rating   C B BB BB BB BBB BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -41.4 308 1,202 -26.7 -11.4 -11.2 0.0 0.0   EBITDA   -493 308 1,111 -27.0 92.9 -11.2 0.0 0.0   EBIT   -543 308 1,109 -31.0 88.9 -15.2 0.0 0.0   Pre-tax profit (PTP)   -551.4 307.5 1,103.0 -106.8 -248.6 278.2 0.0 0.0   Net earnings   -551.4 307.5 988.1 -106.5 -248.6 278.2 0.0 0.0   Pre-tax profit without non-rec. items   -551 308 1,103 -107 -249 278 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 13.7 9.7 5.7 1.7 0.0 0.0   Shareholders equity total   153 461 1,395 1,288 940 1,108 918 918   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   166 553 1,871 1,325 1,052 1,298 918 918   Net Debt   -117 -120 -1,829 -1,310 -1,025 -1,264 -918 -918     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -41.4 308 1,202 -26.7 -11.4 -11.2 0.0 0.0   Gross profit growth   0.0% 0.0% 290.9% 0.0% 57.1% 2.2% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   166 553 1,871 1,325 1,052 1,298 918 918   Balance sheet change%   -81.9% 233.7% 238.3% -29.2% -20.6% 23.4% -29.3% 0.0%   Added value   -542.7 307.5 1,109.1 -31.0 88.9 -15.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -410 0 11 -8 -8 -8 -2 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   1,312.0% 100.0% 92.3% 116.1% -776.4% 135.7% 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 %   -100.2% 85.6% 91.5% -1.9% 8.0% 26.4% 0.0% 0.0%   ROI %   -117.5% 100.2% 119.5% -2.3% 8.5% 30.3% 0.0% 0.0%   ROE %   -119.4% 100.2% 106.5% -7.9% -22.3% 27.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   92.4% 83.3% 74.6% 97.2% 89.3% 85.4% 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, %   23.7% -39.0% -164.6% 4,848.5% -1,104.0% 11,282.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19,032.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   13.2 6.0 3.9 36.0 9.3 6.8 0.0 0.0   Current Ratio   13.2 6.0 3.9 36.0 9.3 6.8 0.0 0.0   Cash and cash equivalent   116.8 119.9 1,828.9 1,309.7 1,025.4 1,263.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   153.2 460.7 1,381.4 271.3 -32.4 -113.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -543 308 1,109 -31 89 -15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -493 308 1,111 -27 93 -11 0 0   EBIT / employee   -543 308 1,109 -31 89 -15 0 0   Net earnings / employee   -551 308 988 -106 -249 278 0 0