Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANGVANG A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.3% 1.2% 4.5% 7.5% 1.7% 1.2% 8.2% 8.0%   Credit score (0-100)   80 82 45 32 72 81 30 31   Credit rating   A A BBB BB A A BB BB   Credit limit (kDKK)   168.6 519.5 0.0 0.0 18.6 328.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,203 10,444 2,134 1,185 10,196 7,353 0.0 0.0   EBITDA   1,942 5,153 -1,895 -2,352 6,660 3,127 0.0 0.0   EBIT   1,029 4,140 -2,957 -3,348 5,704 1,915 0.0 0.0   Pre-tax profit (PTP)   1,024.6 4,257.3 -2,833.5 -3,186.6 5,827.3 2,080.2 0.0 0.0   Net earnings   796.1 3,470.5 -2,362.7 -2,562.6 4,647.8 1,831.2 0.0 0.0   Pre-tax profit without non-rec. items   1,025 4,257 -2,833 -3,187 5,827 2,080 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   10,477 10,258 8,936 9,135 9,974 10,782 0.0 0.0   Shareholders equity total   14,317 17,787 8,424 5,862 10,510 12,341 11,741 11,741   Interest-bearing liabilities   347 247 8,686 8,164 7,594 7,098 0.0 0.0   Balance sheet total (assets)   18,180 22,392 18,963 17,168 22,344 23,009 11,741 11,741   Net Debt   -169 202 8,686 8,004 3,371 1,582 -11,741 -11,741     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   6,203 10,444 2,134 1,185 10,196 7,353 0.0 0.0   Gross profit growth   101.6% 68.4% -79.6% -44.5% 760.5% -27.9% -100.0% 0.0%   Employees   9 12 13 13 11 11 0 0   Employee growth %   0.0% 33.3% 8.3% 0.0% -15.4% 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)   18,180 22,392 18,963 17,168 22,344 23,009 11,741 11,741   Balance sheet change%   -0.7% 23.2% -15.3% -9.5% 30.1% 3.0% -49.0% 0.0%   Added value   1,942.2 5,153.1 -1,894.9 -2,352.3 6,699.4 3,127.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,280 -1,231 -2,384 -796 -117 -405 -10,782 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 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   16.6% 39.6% -138.6% -282.5% 55.9% 26.0% 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 %   5.7% 21.1% -13.6% -17.6% 29.6% 9.2% 0.0% 0.0%   ROI %   6.3% 24.3% -15.5% -19.5% 33.5% 10.3% 0.0% 0.0%   ROE %   5.5% 21.6% -18.0% -35.9% 56.8% 16.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   78.7% 79.4% 44.4% 34.3% 47.0% 53.6% 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, %   -8.7% 3.9% -458.4% -340.3% 50.6% 50.6% 0.0% 0.0%   Gearing %   2.4% 1.4% 103.1% 139.3% 72.3% 57.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 4.7% 0.3% 0.2% 0.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.4 2.1 0.5 0.4 0.6 0.7 0.0 0.0   Current Ratio   2.7 2.7 0.8 0.6 1.0 1.1 0.0 0.0   Cash and cash equivalent   515.4 44.8 0.0 159.6 4,223.8 5,516.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   3,276.9 6,025.8 -2,461.2 -4,268.1 34.5 1,293.8 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   216 429 -146 -181 609 284 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   216 429 -146 -181 605 284 0 0   EBIT / employee   114 345 -227 -258 519 174 0 0   Net earnings / employee   88 289 -182 -197 423 166 0 0