Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L&L Partners Holstebro ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   5.1% 3.5% 4.1% 2.2% 2.7% 3.6% 10.1% 11.3%   Credit score (0-100)   45 55 50 66 58 52 24 4   Credit rating   BB BB BB BBB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.4 0.0 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,201 1,228 764 2,020 1,927 1,414 0.0 0.0   EBITDA   -656 -1,581 -1,698 -169 -405 -854 0.0 0.0   EBIT   -801 -1,736 -1,885 -242 -515 -899 0.0 0.0   Pre-tax profit (PTP)   -1,146.0 -2,137.1 -1,913.2 -703.7 -739.4 -1,031.0 0.0 0.0   Net earnings   -1,036.1 -1,456.3 -1,792.0 -703.7 -739.4 -994.9 0.0 0.0   Pre-tax profit without non-rec. items   -1,146 -2,137 -1,913 -704 -739 -1,031 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   659 531 405 146 107 69.5 0.0 0.0   Shareholders equity total   2,099 10,642 8,850 8,147 7,407 6,412 6,212 6,212   Interest-bearing liabilities   13,028 2,782 3,737 3,189 2,863 3,560 0.0 0.0   Balance sheet total (assets)   17,539 15,941 14,628 14,940 15,000 13,653 6,212 6,212   Net Debt   12,941 2,709 3,624 1,011 1,075 3,072 -6,212 -6,212     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   2,201 1,228 764 2,020 1,927 1,414 0.0 0.0   Gross profit growth   8.3% -44.2% -37.8% 164.4% -4.6% -26.6% -100.0% 0.0%   Employees   8 7 7 6 6 6 0 0   Employee growth %   -11.1% -12.5% 0.0% -14.3% 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)   17,539 15,941 14,628 14,940 15,000 13,653 6,212 6,212   Balance sheet change%   1.3% -9.1% -8.2% 2.1% 0.4% -9.0% -54.5% 0.0%   Added value   -800.6 -1,736.2 -1,884.9 -242.3 -515.1 -899.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -228 -284 -312 -333 -148 -83 -69 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   -36.4% -141.3% -246.6% -12.0% -26.7% -63.6% 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 %   -3.2% -11.4% -12.3% -2.2% -4.1% -6.2% 0.0% 0.0%   ROI %   -3.6% -13.3% -14.4% -2.7% -5.6% -8.8% 0.0% 0.0%   ROE %   -39.6% -22.9% -18.4% -8.3% -9.5% -14.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   12.0% 66.8% 61.3% 55.5% 49.4% 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, %   -1,973.3% -171.4% -213.4% -599.7% -265.1% -359.6% 0.0% 0.0%   Gearing %   620.7% 26.1% 42.2% 39.1% 38.7% 55.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 3.0% 0.9% 11.0% 4.3% 4.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.6 0.8 0.6 1.0 0.8 0.4 0.0 0.0   Current Ratio   2.3 4.7 4.6 3.6 2.9 3.0 0.0 0.0   Cash and cash equivalent   87.2 72.7 112.4 2,178.3 1,788.6 487.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   8,996.0 10,816.8 9,624.7 9,348.3 9,052.6 8,526.6 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -100 -248 -269 -40 -86 -150 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -82 -226 -243 -28 -68 -142 0 0   EBIT / employee   -100 -248 -269 -40 -86 -150 0 0   Net earnings / employee   -130 -208 -256 -117 -123 -166 0 0