Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANDINSPEKTØRFIRMAET LE34 A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   2.2% 2.1% 2.5% 2.5% 1.0% 1.1% 3.7% 3.6%   Credit score (0-100)   68 68 62 61 86 83 52 53   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 7.6 6.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   292 320 338 387 400 414 414 414   Gross profit   221 241 253 295 313 316 0.0 0.0   EBITDA   21.8 22.4 36.8 41.0 44.8 41.2 0.0 0.0   EBIT   21.8 22.4 36.8 41.0 32.9 28.8 0.0 0.0   Pre-tax profit (PTP)   16.9 17.3 27.7 31.3 32.2 28.3 0.0 0.0   Net earnings   16.9 17.3 27.7 31.3 24.4 22.0 0.0 0.0   Pre-tax profit without non-rec. items   21.8 22.4 36.8 41.0 32.2 28.3 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 0.0 21.9 17.7 0.0 0.0   Shareholders equity total   50.6 44.8 61.7 76.9 70.5 71.2 45.9 45.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   117 113 138 146 155 164 45.9 45.9   Net Debt   0.0 0.0 0.0 0.0 -2.4 -4.3 -30.4 -30.4     See the entire balance sheet 1.0 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   292 320 338 387 400 414 414 414   Net sales growth   4.2% 9.5% 5.7% 14.6% 3.4% 3.4% 0.0% 0.0%   Gross profit   221 241 253 295 313 316 0.0 0.0   Gross profit growth   3.5% 9.4% 5.0% 16.5% 6.1% 1.0% -100.0% 0.0%   Employees   0 0 0 0 380 396 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 4.2% -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)   117 113 138 146 155 164 46 46   Balance sheet change%   5.3% -3.0% 21.8% 5.6% 5.9% 6.4% -72.1% 0.0%   Added value   21.8 22.4 36.8 41.0 32.9 41.2 0.0 0.0   Added value %   7.5% 7.0% 10.9% 10.6% 8.2% 10.0% 0.0% 0.0%   Investments   -18 0 0 0 28 -19 -18 0   Net sales trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   7.5% 7.0% 10.9% 10.6% 11.2% 10.0% 0.0% 0.0%   EBIT %   7.5% 7.0% 10.9% 10.6% 8.2% 7.0% 0.0% 0.0%   EBIT to gross profit (%)   9.9% 9.3% 14.5% 13.9% 10.5% 9.1% 0.0% 0.0%   Net Earnings %   5.8% 5.4% 8.2% 8.1% 6.1% 5.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   5.8% 5.4% 8.2% 8.1% 9.1% 8.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   7.5% 7.0% 10.9% 10.6% 8.0% 6.9% 0.0% 0.0%   ROA %   19.1% 19.4% 29.2% 28.8% 21.9% 18.3% 0.0% 0.0%   ROI %   23.6% 19.4% 29.2% 28.8% 28.3% 34.0% 0.0% 0.0%   ROE %   33.9% 36.2% 52.1% 45.1% 33.1% 31.0% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 100.0% 46.9% 44.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 19.5% 21.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 18.9% 20.1% -7.4% -7.4%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -5.2% -10.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 1.6 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.5 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 2.4 4.3 0.0 0.0   1.0 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 68.7 79.7 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 125.5 111.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 25.3% 28.5% 7.4% 7.4%   Net working capital   0.0 0.0 0.0 0.0 34.0 37.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 8.5% 9.2% 0.0% 0.0%   1.0 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 1 1 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0