Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LAND + 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 2017/12 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% 1.6%   Bankruptcy risk   2.3% 1.7% 4.1% 3.9% 1.8% 2.4% 20.0% 15.4%   Credit score (0-100)   66 75 50 50 71 63 5 13   Credit rating   BBB A BBB BBB A BBB B BB   Credit limit (kDKK)   0.0 3.5 0.0 0.0 1.9 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 2017/12 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   3,746 4,548 4,207 3,739 4,505 4,094 0.0 0.0   EBITDA   1,145 856 856 325 1,220 592 0.0 0.0   EBIT   1,117 827 816 291 1,190 573 0.0 0.0   Pre-tax profit (PTP)   1,113.2 821.2 813.1 281.2 1,180.6 566.0 0.0 0.0   Net earnings   864.8 636.8 630.4 217.4 918.7 438.8 0.0 0.0   Pre-tax profit without non-rec. items   1,113 821 813 281 1,181 566 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   31.0 36.0 60.5 53.4 57.1 37.5 0.0 0.0   Shareholders equity total   1,145 1,082 1,013 630 1,299 838 213 213   Interest-bearing liabilities   0.0 0.0 47.9 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,021 2,086 2,479 2,331 2,464 1,968 213 213   Net Debt   -486 -1,054 45.1 -1,147 -523 -276 -213 -213     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   3,746 4,548 4,207 3,739 4,505 4,094 0.0 0.0   Gross profit growth   64.5% 21.4% -7.5% -11.1% 20.5% -9.1% -100.0% 0.0%   Employees   0 0 6 7 6 6 0 0   Employee growth %   0.0% 0.0% 0.0% 16.7% -14.3% 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)   2,021 2,086 2,479 2,331 2,464 1,968 213 213   Balance sheet change%   49.8% 3.2% 18.8% -6.0% 5.7% -20.1% -89.2% 0.0%   Added value   1,117.1 826.7 815.8 290.7 1,190.0 572.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 -24 -16 -41 -26 -39 -38 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  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 (%)   29.8% 18.2% 19.4% 7.8% 26.4% 14.0% 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 %   66.3% 40.2% 35.7% 12.1% 49.6% 25.8% 0.0% 0.0%   ROI %   122.4% 74.2% 76.1% 34.4% 123.4% 53.6% 0.0% 0.0%   ROE %   94.7% 57.2% 60.2% 26.5% 95.3% 41.1% 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 %   56.7% 51.9% 40.8% 27.0% 52.7% 42.6% 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, %   -42.5% -123.2% 5.3% -353.1% -42.9% -46.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11.5% 39.8% 1,895,000.0% 0.0% 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   2.2 2.0 1.6 1.3 2.0 1.7 0.0 0.0   Current Ratio   2.2 2.0 1.6 1.3 2.0 1.7 0.0 0.0   Cash and cash equivalent   486.1 1,054.2 2.8 1,147.4 522.8 276.1 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   1,089.1 1,020.2 893.4 516.3 1,179.8 735.1 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  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 0 136 42 198 95 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 143 46 203 99 0 0   EBIT / employee   0 0 136 42 198 95 0 0   Net earnings / employee   0 0 105 31 153 73 0 0