Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LH INVEST 2003 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% 0.4% 0.4%   Bankruptcy risk   0.7% 1.0% 0.9% 0.7% 1.5% 1.2% 7.8% 7.8%   Credit score (0-100)   96 87 88 93 76 80 31 31   Credit rating   AA A A AA A A BB BB   Credit limit (kDKK)   3,665.9 2,116.9 2,741.2 6,881.8 129.8 516.8 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   -389 -352 -210 -321 -278 -929 0.0 0.0   EBITDA   -568 -515 -399 -524 -476 -1,129 0.0 0.0   EBIT   -577 -555 -458 -583 -536 -1,188 0.0 0.0   Pre-tax profit (PTP)   643.0 1,975.2 1,896.4 23,949.3 -1,647.1 -112.3 0.0 0.0   Net earnings   1,013.4 1,442.2 1,478.7 22,723.8 -1,751.6 113.2 0.0 0.0   Pre-tax profit without non-rec. items   643 1,975 1,896 23,949 -1,647 -112 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   0.0 376 317 257 198 138 0.0 0.0   Shareholders equity total   37,179 38,472 39,350 71,191 29,039 29,152 28,422 28,422   Interest-bearing liabilities   378 126 169 60.1 40,019 17,878 0.0 0.0   Balance sheet total (assets)   37,620 39,128 39,860 71,957 69,298 47,568 28,422 28,422   Net Debt   -5,435 -1,801 -1,041 -10,748 25,147 17,864 -28,422 -28,422     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   -389 -352 -210 -321 -278 -929 0.0 0.0   Gross profit growth   -34.5% 9.4% 40.2% -52.7% 13.6% -234.3% 0.0% 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)   37,620 39,128 39,860 71,957 69,298 47,568 28,422 28,422   Balance sheet change%   3.0% 4.0% 1.9% 80.5% -3.7% -31.4% -40.2% 0.0%   Added value   -567.9 -515.2 -398.9 -523.6 -476.4 -1,128.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 336 -119 -119 -119 -119 -138 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 (%)   148.5% 157.7% 217.7% 181.4% 192.9% 127.9% 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 %   11.7% 6.0% 5.5% 46.5% 4.6% 1.5% 0.0% 0.0%   ROI %   11.7% 6.0% 5.6% 47.0% 4.6% 1.5% 0.0% 0.0%   ROE %   2.8% 3.8% 3.8% 41.1% -3.5% 0.4% 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 %   98.8% 98.3% 98.7% 98.9% 41.9% 61.3% 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, %   957.1% 349.6% 260.9% 2,052.5% -5,278.0% -1,582.9% 0.0% 0.0%   Gearing %   1.0% 0.3% 0.4% 0.1% 137.8% 61.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,242.6% 126.9% 185.4% 1,802.1% 24.4% 3.4% 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   15.1 3.2 2.5 14.5 0.4 0.0 0.0 0.0   Current Ratio   15.1 3.2 2.5 14.5 0.4 0.0 0.0 0.0   Cash and cash equivalent   5,813.7 1,927.6 1,210.1 10,807.8 14,872.0 14.4 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   6,222.2 1,408.1 735.6 10,070.4 -25,107.1 -18,118.8 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  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   -568 -515 -399 -524 -476 -1,129 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -568 -515 -399 -524 -476 -1,129 0 0   EBIT / employee   -577 -555 -458 -583 -536 -1,188 0 0   Net earnings / employee   1,013 1,442 1,479 22,724 -1,752 113 0 0