Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEA-R-N A/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  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% 1.3% 1.3%   Bankruptcy risk   1.1% 1.0% 0.9% 0.8% 0.9% 1.2% 8.3% 8.1%   Credit score (0-100)   85 87 90 92 90 80 30 30   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   158.0 246.1 405.4 674.1 603.3 162.4 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   840 894 901 1,190 1,159 1,008 0.0 0.0   EBITDA   323 305 365 593 549 389 0.0 0.0   EBIT   316 298 572 1,877 542 382 0.0 0.0   Pre-tax profit (PTP)   274.7 276.4 565.1 1,866.8 523.4 331.9 0.0 0.0   Net earnings   334.4 246.1 565.1 1,866.8 523.4 331.9 0.0 0.0   Pre-tax profit without non-rec. items   275 276 565 1,867 523 332 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   6,788 6,781 6,988 8,272 8,265 8,258 0.0 0.0   Shareholders equity total   4,005 4,252 4,817 6,683 7,207 7,539 7,019 7,019   Interest-bearing liabilities   2,953 2,576 2,186 1,805 1,431 1,082 0.0 0.0   Balance sheet total (assets)   7,260 7,254 7,427 8,906 9,142 9,197 7,019 7,019   Net Debt   2,680 2,368 2,010 1,510 740 383 -7,019 -7,019     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   840 894 901 1,190 1,159 1,008 0.0 0.0   Gross profit growth   81.8% 6.3% 0.8% 32.1% -2.6% -13.0% -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)   7,260 7,254 7,427 8,906 9,142 9,197 7,019 7,019   Balance sheet change%   2.1% -0.1% 2.4% 19.9% 2.7% 0.6% -23.7% 0.0%   Added value   322.6 305.0 579.4 1,883.9 548.8 389.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 -14 200 1,277 -14 -14 -8,258 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  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 (%)   37.6% 33.4% 63.6% 157.8% 46.8% 37.9% 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 %   4.4% 4.1% 7.8% 23.0% 6.0% 4.2% 0.0% 0.0%   ROI %   4.6% 4.4% 8.3% 24.3% 6.4% 4.5% 0.0% 0.0%   ROE %   8.7% 6.0% 12.5% 32.5% 7.5% 4.5% 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 %   55.4% 58.6% 64.9% 75.0% 78.8% 82.0% 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, %   830.9% 776.4% 550.0% 254.7% 134.8% 98.4% 0.0% 0.0%   Gearing %   73.7% 60.6% 45.4% 27.0% 19.9% 14.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.9% 0.4% 0.7% 1.3% 4.2% 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   0.7 0.6 0.5 0.8 1.0 1.0 0.0 0.0   Current Ratio   0.7 0.6 0.5 0.8 1.0 1.0 0.0 0.0   Cash and cash equivalent   272.8 208.1 176.2 294.7 690.8 698.9 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   -227.1 -366.3 -397.2 -193.3 -32.9 -20.9 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   323 305 579 1,884 549 389 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   323 305 365 593 549 389 0 0   EBIT / employee   316 298 572 1,877 542 382 0 0   Net earnings / employee   334 246 565 1,867 523 332 0 0