Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LESANCO 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  2017 2018/3 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   0.9% 1.0% 1.2% 1.1% 1.1% 1.0% 11.6% 9.6%   Credit score (0-100)   91 87 84 85 84 86 19 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   518.3 685.4 264.8 591.6 491.9 562.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/3 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,261 10,231 6,795 9,295 9,188 9,879 0.0 0.0   EBITDA   1,423 6,468 3,191 5,529 5,415 5,715 0.0 0.0   EBIT   1,408 6,456 3,169 5,490 5,367 5,669 0.0 0.0   Pre-tax profit (PTP)   1,422.0 6,411.8 3,185.5 5,667.4 5,485.1 5,682.6 0.0 0.0   Net earnings   1,103.3 4,984.1 2,476.4 4,413.8 4,270.0 4,417.3 0.0 0.0   Pre-tax profit without non-rec. items   1,422 6,412 3,186 5,667 5,485 5,683 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/3 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   21.0 6.0 100 78.9 59.1 48.6 0.0 0.0   Shareholders equity total   4,109 7,248 5,725 6,639 6,408 6,576 2,326 2,326   Interest-bearing liabilities   386 731 20.5 572 634 49.8 0.0 0.0   Balance sheet total (assets)   7,408 14,278 14,665 12,772 12,510 13,042 2,326 2,326   Net Debt   -1,972 -2,984 -2,463 -3,376 -240 -709 -2,326 -2,326     See the entire balance sheet 1000.0 Volume  2017 2018/3 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   5,261 10,231 6,795 9,295 9,188 9,879 0.0 0.0   Gross profit growth   -35.2% 94.5% -33.6% 36.8% -1.2% 7.5% -100.0% 0.0%   Employees   6 5 5 5 5 5 0 0   Employee growth %   0.0% -16.7% 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)   7,408 14,278 14,665 12,772 12,510 13,042 2,326 2,326   Balance sheet change%   -33.7% 92.7% 2.7% -12.9% -2.1% 4.3% -82.2% 0.0%   Added value   1,408.0 6,456.0 3,168.6 5,490.1 5,367.4 5,669.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 -27 72 -60 -68 -56 -49 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/3 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   26.8% 63.1% 46.6% 59.1% 58.4% 57.4% 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 %   15.8% 59.9% 22.4% 41.5% 44.0% 45.2% 0.0% 0.0%   ROI %   27.9% 100.4% 44.2% 81.7% 74.6% 81.5% 0.0% 0.0%   ROE %   22.3% 87.8% 38.2% 71.4% 65.5% 68.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/3 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   55.5% 50.8% 39.0% 52.0% 51.2% 50.4% 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, %   -138.6% -46.1% -77.2% -61.1% -4.4% -12.4% 0.0% 0.0%   Gearing %   9.4% 10.1% 0.4% 8.6% 9.9% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.8% 14.1% 13.3% 7.7% 12.6% 28.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/3 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   2.0 2.1 1.5 2.2 2.0 1.8 0.0 0.0   Current Ratio   2.3 2.7 1.9 2.8 2.6 2.6 0.0 0.0   Cash and cash equivalent   2,358.7 3,715.0 2,483.7 3,947.7 873.1 759.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/3 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   4,040.2 8,961.5 6,706.6 8,093.0 7,652.6 7,931.2 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  2017 2018/3 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   235 1,291 634 1,098 1,073 1,134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   237 1,294 638 1,106 1,083 1,143 0 0   EBIT / employee   235 1,291 634 1,098 1,073 1,134 0 0   Net earnings / employee   184 997 495 883 854 883 0 0