Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANDINSPEKTØR EJNAR FLENSBORG HOLDING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   1.6% 1.6% 1.7% 1.7% 0.9% 0.8% 8.3% 8.1%   Credit score (0-100)   75 75 73 72 90 91 30 30   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   3.0 3.1 3.3 4.5 559.1 611.1 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   1,804 1,349 1,740 2,027 4,081 2,781 0.0 0.0   EBITDA   1,116 688 1,349 793 2,789 1,505 0.0 0.0   EBIT   1,055 638 1,336 772 2,727 1,397 0.0 0.0   Pre-tax profit (PTP)   908.1 599.3 1,326.8 756.6 2,871.6 1,782.5 0.0 0.0   Net earnings   718.6 431.9 986.7 583.8 2,070.6 1,090.2 0.0 0.0   Pre-tax profit without non-rec. items   908 599 1,327 757 2,872 1,783 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   617 10.7 49.3 27.4 287 955 0.0 0.0   Shareholders equity total   1,291 1,615 1,992 2,463 4,419 5,392 5,220 5,220   Interest-bearing liabilities   0.0 167 35.2 60.6 2,041 1,759 0.0 0.0   Balance sheet total (assets)   3,343 2,288 3,101 5,274 7,735 8,491 5,220 5,220   Net Debt   -91.0 167 -106 -1,187 -1,788 -2,101 -5,220 -5,220     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   1,804 1,349 1,740 2,027 4,081 2,781 0.0 0.0   Gross profit growth   85.0% -25.2% 28.9% 16.5% 101.3% -31.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   3,343 2,288 3,101 5,274 7,735 8,491 5,220 5,220   Balance sheet change%   29.9% -31.6% 35.5% 70.1% 46.7% 9.8% -38.5% 0.0%   Added value   1,116.1 687.6 1,348.9 793.5 2,748.9 1,504.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -77 -656 25 -44 198 560 -955 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   58.5% 47.3% 76.8% 38.1% 66.8% 50.2% 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 %   35.7% 22.7% 49.8% 18.4% 45.3% 23.8% 0.0% 0.0%   ROI %   81.5% 38.4% 65.4% 31.2% 62.9% 27.3% 0.0% 0.0%   ROE %   64.0% 29.7% 54.7% 26.2% 60.2% 22.2% 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 %   38.6% 70.6% 64.3% 46.7% 57.1% 63.5% 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, %   -8.2% 24.4% -7.8% -149.6% -64.1% -139.6% 0.0% 0.0%   Gearing %   0.0% 10.4% 1.8% 2.5% 46.2% 32.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   587.3% 45.9% 15.2% 31.1% 7.3% 7.8% 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   0.3 0.4 1.1 0.5 1.4 1.6 0.0 0.0   Current Ratio   0.3 0.4 1.1 0.5 1.4 1.6 0.0 0.0   Cash and cash equivalent   91.0 0.0 141.1 1,247.7 3,829.4 3,859.8 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   -1,236.8 -353.9 73.1 -1,275.8 -719.0 -1,057.1 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   1,116 688 1,349 793 2,749 1,505 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,116 688 1,349 793 2,789 1,505 0 0   EBIT / employee   1,055 638 1,336 772 2,727 1,397 0 0   Net earnings / employee   719 432 987 584 2,071 1,090 0 0