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  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% 1.1% 1.1%   Bankruptcy risk   1.4% 0.7% 0.6% 3.1% 5.9% 0.7% 8.1% 8.1%   Credit score (0-100)   80 95 97 55 39 94 30 30   Credit rating   A AA AA BBB BBB AA BB BB   Credit limit (kDKK)   113.7 1,488.4 2,078.2 0.0 0.0 1,582.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 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   3,076 6,203 10,444 2,134 1,185 10,196 0.0 0.0   EBITDA   93.3 1,942 5,153 -1,895 -2,352 6,660 0.0 0.0   EBIT   -735 1,029 4,140 -2,957 -3,348 5,704 0.0 0.0   Pre-tax profit (PTP)   -605.0 1,024.6 4,257.3 -2,833.5 -3,186.6 5,827.3 0.0 0.0   Net earnings   -512.3 796.1 3,470.5 -2,362.7 -2,562.6 4,647.8 0.0 0.0   Pre-tax profit without non-rec. items   -605 1,025 4,257 -2,833 -3,187 5,827 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   10,843 10,477 10,258 8,936 9,135 9,974 0.0 0.0   Shareholders equity total   14,721 14,317 17,787 8,424 5,862 10,510 9,910 9,910   Interest-bearing liabilities   445 347 247 8,686 8,164 7,594 0.0 0.0   Balance sheet total (assets)   18,317 18,180 22,392 18,963 17,168 22,344 9,910 9,910   Net Debt   -63.4 -169 202 8,686 8,004 3,373 -9,910 -9,910     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   3,076 6,203 10,444 2,134 1,185 10,196 0.0 0.0   Gross profit growth   -65.1% 101.6% 68.4% -79.6% -44.5% 760.5% -100.0% 0.0%   Employees   9 9 12 13 13 11 0 0   Employee growth %   -10.0% 0.0% 33.3% 8.3% 0.0% -15.4% -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)   18,317 18,180 22,392 18,963 17,168 22,344 9,910 9,910   Balance sheet change%   -10.1% -0.7% 23.2% -15.3% -9.5% 30.1% -55.6% 0.0%   Added value   93.3 1,942.2 5,153.1 -1,894.9 -2,285.6 6,659.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -217 -1,280 -1,231 -2,384 -796 -117 -9,974 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 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 (%)   -23.9% 16.6% 39.6% -138.6% -282.5% 55.9% 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 %   -3.0% 5.7% 21.1% -13.6% -17.6% 29.6% 0.0% 0.0%   ROI %   -3.5% 6.3% 24.3% -15.5% -19.5% 33.5% 0.0% 0.0%   ROE %   -3.4% 5.5% 21.6% -18.0% -35.9% 56.8% 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 %   80.4% 78.7% 79.4% 44.4% 34.3% 47.0% 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, %   -67.9% -8.7% 3.9% -458.4% -340.3% 50.6% 0.0% 0.0%   Gearing %   3.0% 2.4% 1.4% 103.1% 139.3% 72.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 3.7% 4.7% 0.3% 0.2% 0.2% 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   1.6 1.4 2.1 0.5 0.4 0.6 0.0 0.0   Current Ratio   3.2 2.7 2.7 0.8 0.6 1.0 0.0 0.0   Cash and cash equivalent   508.3 515.4 44.8 0.0 159.6 4,221.6 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   3,491.3 3,276.9 6,025.8 -2,461.2 -4,268.1 34.5 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 2018/9 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   10 216 429 -146 -176 605 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   10 216 429 -146 -181 605 0 0   EBIT / employee   -82 114 345 -227 -258 519 0 0   Net earnings / employee   -57 88 289 -182 -197 423 0 0