Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

X-LIGHT I/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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   3.0% 3.8% 3.1% 2.7% 2.7% 2.1% 8.1% 8.1%   Credit score (0-100)   59 51 55 60 60 67 30 30   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 1.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,484 10,875 12,097 14,300 16,659 17,229 0.0 0.0   EBITDA   4,049 5,050 6,085 7,734 9,536 9,622 0.0 0.0   EBIT   4,000 5,007 6,018 7,666 9,453 9,568 0.0 0.0   Pre-tax profit (PTP)   4,003.3 5,016.8 6,035.1 7,636.4 9,479.4 9,635.5 0.0 0.0   Net earnings   4,003.3 5,016.8 6,035.1 7,636.4 9,479.4 9,635.5 0.0 0.0   Pre-tax profit without non-rec. items   4,003 5,017 6,035 7,636 9,479 9,636 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   188 145 158 100 99.0 55.0 0.0 0.0   Shareholders equity total   5,803 5,487 7,300 10,103 13,027 14,862 12,112 12,112   Interest-bearing liabilities   0.0 0.0 28.2 45.1 17.9 45.3 0.0 0.0   Balance sheet total (assets)   14,911 17,984 18,822 21,207 25,667 22,940 12,112 12,112   Net Debt   -5,118 -7,690 -6,834 -7,050 -10,345 -7,128 -12,112 -12,112     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   9,484 10,875 12,097 14,300 16,659 17,229 0.0 0.0   Gross profit growth   3.8% 14.7% 11.2% 18.2% 16.5% 3.4% -100.0% 0.0%   Employees   9 10 10 11 12 13 0 0   Employee growth %   0.0% 11.1% 0.0% 10.0% 9.1% 8.3% -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)   14,911 17,984 18,822 21,207 25,667 22,940 12,112 12,112   Balance sheet change%   11.8% 20.6% 4.7% 12.7% 21.0% -10.6% -47.2% 0.0%   Added value   4,049.1 5,050.1 6,085.1 7,733.9 9,520.2 9,622.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   40 -86 45 -135 -95 -108 -125 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   42.2% 46.0% 49.7% 53.6% 56.7% 55.5% 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 %   28.5% 30.7% 33.0% 38.4% 40.4% 39.7% 0.0% 0.0%   ROI %   75.4% 81.7% 89.7% 87.4% 81.7% 69.0% 0.0% 0.0%   ROE %   78.5% 88.9% 94.4% 87.8% 82.0% 69.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   39.6% 30.7% 40.9% 47.6% 51.0% 64.9% 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, %   -126.4% -152.3% -112.3% -91.2% -108.5% -74.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.4% 0.4% 0.1% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 318.0% 123.9% 0.0% 3.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.5 1.3 1.4 1.5 1.6 2.1 0.0 0.0   Current Ratio   1.7 1.5 1.6 1.9 2.0 2.8 0.0 0.0   Cash and cash equivalent   5,118.3 7,689.6 6,862.0 7,095.6 10,362.6 7,173.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   5,712.7 5,658.2 6,774.2 9,531.9 12,467.0 14,324.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   450 505 609 703 793 740 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   450 505 609 703 795 740 0 0   EBIT / employee   444 501 602 697 788 736 0 0   Net earnings / employee   445 502 604 694 790 741 0 0