Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Inumineq's Legeland 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   1.0% 1.4% 1.8% 1.1% 1.1% 0.8% 9.7% 9.7%   Credit score (0-100)   89 79 72 82 84 90 26 26   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   134.2 11.5 1.0 82.5 105.9 317.2 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   1,975 1,646 1,833 2,573 2,714 3,090 0.0 0.0   EBITDA   552 378 295 817 808 1,478 0.0 0.0   EBIT   473 223 76.6 595 595 1,263 0.0 0.0   Pre-tax profit (PTP)   371.4 100.6 -41.5 499.7 384.4 1,064.6 0.0 0.0   Net earnings   252.8 62.8 -29.0 367.9 274.9 781.4 0.0 0.0   Pre-tax profit without non-rec. items   371 101 -41.5 500 384 1,065 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   1,484 1,747 1,529 3,129 4,935 5,310 0.0 0.0   Shareholders equity total   1,362 1,195 1,166 1,640 1,581 2,311 1,436 1,436   Interest-bearing liabilities   1,142 1,440 814 2,231 4,128 4,268 0.0 0.0   Balance sheet total (assets)   3,326 3,397 2,848 5,050 7,180 7,472 1,436 1,436   Net Debt   738 1,313 670 2,060 3,160 3,592 -1,436 -1,436     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   1,975 1,646 1,833 2,573 2,714 3,090 0.0 0.0   Gross profit growth   0.2% -16.7% 11.4% 40.4% 5.5% 13.9% -100.0% 0.0%   Employees   6 6 6 6 6 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   3,326 3,397 2,848 5,050 7,180 7,472 1,436 1,436   Balance sheet change%   -5.2% 2.1% -16.2% 77.3% 42.2% 4.1% -80.8% 0.0%   Added value   552.2 377.6 294.5 817.0 817.6 1,477.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -158 109 -436 1,377 1,593 161 -5,310 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 4.0 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 (%)   24.0% 13.6% 4.2% 23.1% 21.9% 40.9% 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 %   13.8% 6.6% 2.5% 15.1% 9.7% 17.2% 0.0% 0.0%   ROI %   19.4% 8.6% 3.3% 20.1% 12.3% 20.2% 0.0% 0.0%   ROE %   21.1% 4.9% -2.5% 26.2% 17.1% 40.2% 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 %   41.2% 35.4% 42.0% 32.8% 22.2% 31.2% 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, %   133.6% 347.8% 227.5% 252.2% 391.2% 243.1% 0.0% 0.0%   Gearing %   83.8% 120.6% 69.8% 136.1% 261.1% 184.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 9.5% 10.5% 6.2% 6.6% 4.7% 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   0.5 0.2 0.2 0.2 0.6 0.8 0.0 0.0   Current Ratio   1.9 1.2 1.3 1.4 1.3 2.1 0.0 0.0   Cash and cash equivalent   403.9 127.0 143.6 171.0 967.5 675.9 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   849.1 278.4 282.3 549.7 523.2 1,139.5 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   92 63 49 136 136 246 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 63 49 136 135 246 0 0   EBIT / employee   79 37 13 99 99 210 0 0   Net earnings / employee   42 10 -5 61 46 130 0 0