Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Leif's Dækservice 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% 2.6% 2.6%   Bankruptcy risk   1.0% 1.5% 1.7% 2.2% 0.9% 1.0% 9.4% 9.4%   Credit score (0-100)   88 78 74 64 90 86 26 26   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   282.1 17.7 6.7 0.3 362.4 284.3 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   6,212 5,908 5,652 8,909 4,187 4,568 0.0 0.0   EBITDA   1,286 836 688 5,503 1,083 1,000 0.0 0.0   EBIT   834 459 319 5,324 824 583 0.0 0.0   Pre-tax profit (PTP)   824.6 454.7 310.9 5,317.5 811.0 567.9 0.0 0.0   Net earnings   644.0 353.3 241.7 4,279.9 631.9 439.9 0.0 0.0   Pre-tax profit without non-rec. items   825 455 311 5,318 811 568 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   3,034 2,898 2,748 1,710 1,604 1,948 0.0 0.0   Shareholders equity total   3,317 3,026 2,914 4,052 3,304 3,112 2,472 2,472   Interest-bearing liabilities   0.0 3.7 1.0 1.6 8.0 14.0 0.0 0.0   Balance sheet total (assets)   6,266 5,745 6,672 5,452 4,613 4,440 2,472 2,472   Net Debt   -1,028 -594 -2,015 -822 -417 -851 -2,472 -2,472     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   6,212 5,908 5,652 8,909 4,187 4,568 0.0 0.0   Gross profit growth   -3.6% -4.9% -4.3% 57.6% -53.0% 9.1% -100.0% 0.0%   Employees   13 12 11 8 7 8 0 0   Employee growth %   0.0% -7.7% -8.3% -27.3% -12.5% 14.3% -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)   6,266 5,745 6,672 5,452 4,613 4,440 2,472 2,472   Balance sheet change%   -6.9% -8.3% 16.1% -18.3% -15.4% -3.7% -44.3% 0.0%   Added value   833.8 458.7 318.7 5,323.9 824.4 583.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -565 -513 -519 -1,217 -365 -73 -1,948 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  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 (%)   13.4% 7.8% 5.6% 59.8% 19.7% 12.8% 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 %   12.8% 7.7% 5.2% 87.8% 16.4% 12.9% 0.0% 0.0%   ROI %   22.7% 13.2% 9.7% 140.9% 21.0% 17.0% 0.0% 0.0%   ROE %   19.3% 11.1% 8.1% 122.9% 17.2% 13.7% 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 %   52.9% 52.7% 43.7% 74.3% 71.6% 70.1% 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, %   -79.9% -71.1% -293.1% -14.9% -38.5% -85.1% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 0.0% 0.2% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 297.2% 372.7% 487.6% 288.0% 140.7% 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   0.9 0.8 0.9 3.1 2.4 2.0 0.0 0.0   Current Ratio   1.2 1.2 1.1 3.4 2.7 2.2 0.0 0.0   Cash and cash equivalent   1,027.6 598.1 2,016.4 823.7 424.6 865.2 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   609.5 447.4 468.8 2,627.9 1,903.1 1,367.2 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   64 38 29 665 118 73 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 70 63 688 155 125 0 0   EBIT / employee   64 38 29 665 118 73 0 0   Net earnings / employee   50 29 22 535 90 55 0 0