Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lægårdsvej 30 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% 1.1% 1.1%   Bankruptcy risk   2.0% 2.1% 1.6% 1.3% 0.9% 0.8% 8.1% 8.1%   Credit score (0-100)   70 68 75 78 89 90 30 30   Credit rating   A BBB A A A AA BB BB   Credit limit (kDKK)   0.1 0.1 19.7 86.2 729.5 1,051.4 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   2,596 3,623 5,836 3,700 3,711 4,128 0.0 0.0   EBITDA   2,596 3,623 5,836 3,700 3,711 4,128 0.0 0.0   EBIT   1,704 2,846 4,905 2,769 2,679 3,106 0.0 0.0   Pre-tax profit (PTP)   182.8 1,301.0 4,091.3 2,022.5 4,673.4 1,958.1 0.0 0.0   Net earnings   90.3 966.0 3,172.9 1,557.6 3,641.6 1,527.3 0.0 0.0   Pre-tax profit without non-rec. items   183 1,301 4,091 2,023 4,673 1,958 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   51,917 51,726 47,803 46,872 50,847 49,826 0.0 0.0   Shareholders equity total   -901 65.2 3,238 4,796 8,437 9,965 9,915 9,915   Interest-bearing liabilities   32,586 30,418 27,300 22,620 21,586 19,257 0.0 0.0   Balance sheet total (assets)   52,602 52,206 55,408 47,714 51,273 50,768 9,915 9,915   Net Debt   32,370 29,937 19,705 21,778 21,160 18,314 -9,915 -9,915     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   2,596 3,623 5,836 3,700 3,711 4,128 0.0 0.0   Gross profit growth   0.0% 39.6% 61.1% -36.6% 0.3% 11.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   52,602 52,206 55,408 47,714 51,273 50,768 9,915 9,915   Balance sheet change%   12.7% -0.8% 6.1% -13.9% 7.5% -1.0% -80.5% 0.0%   Added value   1,704.2 2,846.1 4,904.7 2,768.5 2,679.0 3,105.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,598 -967 -4,854 -1,863 2,944 -2,043 -49,826 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   65.7% 78.6% 84.0% 74.8% 72.2% 75.2% 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 %   3.4% 5.4% 9.1% 5.4% 11.3% 6.1% 0.0% 0.0%   ROI %   5.7% 8.9% 15.7% 9.3% 18.7% 10.0% 0.0% 0.0%   ROE %   0.2% 3.7% 192.1% 38.8% 55.0% 16.6% 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 %   -1.7% 0.1% 5.8% 10.1% 16.5% 19.6% 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, %   1,247.0% 826.4% 337.6% 588.6% 570.2% 443.7% 0.0% 0.0%   Gearing %   -3,617.5% 46,686.5% 843.1% 471.7% 255.8% 193.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 4.9% 2.8% 3.0% 4.1% 5.6% 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   0.0 0.0 0.2 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   216.3 480.5 7,595.3 842.2 426.1 942.6 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   -31,106.8 -30,106.4 -23,900.7 -22,312.7 -25,898.9 -24,037.5 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0