Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LADEFOGED IT 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  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   15.9% 8.3% 10.2% 0.0% 7.4% 4.2% 9.2% 9.0%   Credit score (0-100)   13 29 23 0 32 48 27 27   Credit rating   BB BB BB N/A BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 75.1 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)  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,450 2,836 2,850 0.0 6,016 6,445 0.0 0.0   EBITDA   367 584 717 0.0 2,611 3,248 0.0 0.0   EBIT   348 580 713 0.0 2,600 3,164 0.0 0.0   Pre-tax profit (PTP)   351.8 585.6 716.1 0.0 2,603.2 3,205.1 0.0 0.0   Net earnings   269.7 455.3 555.2 0.0 2,027.3 2,498.1 0.0 0.0   Pre-tax profit without non-rec. items   352 586 716 0.0 2,603 3,205 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   205 11.9 7.9 0.0 107 461 0.0 0.0   Shareholders equity total   456 643 743 743 1,865 3,823 1,198 1,198   Interest-bearing liabilities   0.0 57.5 0.0 0.0 2.5 0.0 0.0 0.0   Balance sheet total (assets)   1,800 1,865 2,198 0.0 3,312 5,688 1,198 1,198   Net Debt   -47.6 -18.0 -403 0.0 -1,735 -143 -1,067 -1,067     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   2,450 2,836 2,850 0.0 6,016 6,445 0.0 0.0   Gross profit growth   -15.7% 15.8% 0.5% -100.0% 0.0% 7.1% -100.0% 0.0%   Employees   4 5 5 0 4 6 0 0   Employee growth %   -20.0% 25.0% 0.0% -100.0% 0.0% 50.0% -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)   1,800 1,865 2,198 0 3,312 5,688 1,198 1,198   Balance sheet change%   23.4% 3.6% 17.9% -100.0% 0.0% 71.7% -78.9% 0.0%   Added value   367.0 584.5 716.6 0.0 2,599.8 3,248.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -197 -8 -8 95 400 -461 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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 (%)   14.2% 20.5% 25.0% 0.0% 43.2% 49.1% 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 %   21.6% 32.1% 35.4% 0.0% 78.9% 72.0% 0.0% 0.0%   ROI %   79.0% 96.0% 96.6% 0.0% 139.0% 110.9% 0.0% 0.0%   ROE %   64.1% 82.8% 80.1% 0.0% 77.7% 87.8% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   25.4% 34.5% 33.8% 100.0% 56.3% 67.2% 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, %   -13.0% -3.1% -56.2% 0.0% -66.4% -4.4% 0.0% 0.0%   Gearing %   0.0% 8.9% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.6% 8.3% 0.0% 761.3% 2,975.6% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 1.4 1.5 0.0 1.8 2.7 0.0 0.0   Current Ratio   1.3 1.8 1.7 0.0 2.2 3.0 0.0 0.0   Cash and cash equivalent   47.6 75.5 402.8 0.0 1,737.0 143.2 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   347.1 798.9 926.3 0.0 1,770.7 3,376.7 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 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   92 117 143 0 650 541 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 117 143 0 653 541 0 0   EBIT / employee   87 116 143 0 650 527 0 0   Net earnings / employee   67 91 111 0 507 416 0 0