Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Havekonsulenten Langeskov 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  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% 3.9%   Bankruptcy risk   1.4% 1.7% 3.5% 1.2% 1.0% 4.0% 20.8% 17.1%   Credit score (0-100)   79 74 54 82 86 49 4 10   Credit rating   A A BBB A A BBB B BB   Credit limit (kDKK)   22.8 2.7 0.0 153.5 349.3 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   4,672 4,121 4,133 5,994 5,825 9,389 0.0 0.0   EBITDA   787 369 44.3 1,599 1,147 6,842 0.0 0.0   EBIT   653 248 -51.7 1,448 1,011 6,791 0.0 0.0   Pre-tax profit (PTP)   683.4 278.8 8.1 1,528.1 1,043.8 6,857.7 0.0 0.0   Net earnings   599.3 217.5 6.3 1,191.3 809.8 5,348.6 0.0 0.0   Pre-tax profit without non-rec. items   683 279 8.1 1,528 1,044 6,858 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   178 187 361 314 254 0.0 0.0 0.0   Shareholders equity total   2,466 2,683 2,690 3,881 4,191 6,539 39.2 39.2   Interest-bearing liabilities   493 0.0 87.5 0.0 360 0.0 0.0 0.0   Balance sheet total (assets)   5,271 4,992 5,016 5,917 6,521 8,159 39.2 39.2   Net Debt   424 -57.6 49.0 -437 -309 -557 -39.2 -39.2     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   4,672 4,121 4,133 5,994 5,825 9,389 0.0 0.0   Gross profit growth   15.4% -11.8% 0.3% 45.0% -2.8% 61.2% -100.0% 0.0%   Employees   11 11 11 12 12 6 0 0   Employee growth %   -8.3% 0.0% 0.0% 9.1% 0.0% -50.0% -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)   5,271 4,992 5,016 5,917 6,521 8,159 39 39   Balance sheet change%   -4.9% -5.3% 0.5% 18.0% 10.2% 25.1% -99.5% 0.0%   Added value   652.7 248.4 -51.7 1,447.8 1,011.0 6,791.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -163 -111 78 -199 -195 -305 0 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 -1.0 1.0 2.0 3.0 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 (%)   14.0% 6.0% -1.3% 24.2% 17.4% 72.3% 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 %   14.0% 6.7% 1.3% 29.1% 17.7% 94.2% 0.0% 0.0%   ROI %   27.5% 12.1% 2.3% 44.2% 24.0% 120.5% 0.0% 0.0%   ROE %   27.7% 8.4% 0.2% 36.3% 20.1% 99.7% 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 %   46.8% 53.7% 53.6% 65.6% 64.3% 80.1% 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, %   53.9% -15.6% 110.6% -27.3% -26.9% -8.1% 0.0% 0.0%   Gearing %   20.0% 0.0% 3.3% 0.0% 8.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.7% 25.9% 125.6% 138.2% 31.1% 31.4% 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   0.4 0.5 0.5 1.4 1.5 5.1 0.0 0.0   Current Ratio   1.6 1.8 1.8 3.0 2.8 5.1 0.0 0.0   Cash and cash equivalent   68.1 57.6 38.5 437.2 669.3 557.4 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   1,653.0 1,872.6 1,817.1 3,312.6 3,595.5 6,281.8 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  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   59 23 -5 121 84 1,132 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   72 34 4 133 96 1,140 0 0   EBIT / employee   59 23 -5 121 84 1,132 0 0   Net earnings / employee   54 20 1 99 67 891 0 0