Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEVI JENSEN RÅDGIVNING 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% 1.5% 2.0%   Bankruptcy risk   5.4% 13.2% 5.5% 8.2% 20.1% 9.8% 20.4% 17.2%   Credit score (0-100)   43 18 41 28 5 24 5 10   Credit rating   BBB BB BBB BB B BB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -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)  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   897 353 1,080 611 171 1,099 0.0 0.0   EBITDA   491 -328 266 -175 -108 977 0.0 0.0   EBIT   491 -328 266 -175 -1,095 958 0.0 0.0   Pre-tax profit (PTP)   488.8 -329.7 252.3 -171.7 -1,167.7 793.0 0.0 0.0   Net earnings   381.3 -329.7 252.3 -171.7 -1,167.7 711.1 0.0 0.0   Pre-tax profit without non-rec. items   489 -330 252 -172 -1,168 793 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 0.0 0.0 0.0 0.0 224 0.0 0.0   Shareholders equity total   379 49.0 301 130 -1,038 -327 -452 -452   Interest-bearing liabilities   263 62.9 325 263 945 638 452 452   Balance sheet total (assets)   787 332 1,140 985 376 1,487 0.0 0.0   Net Debt   81.8 22.2 -577 -101 645 371 452 452     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   897 353 1,080 611 171 1,099 0.0 0.0   Gross profit growth   -27.4% -60.7% 206.3% -43.4% -72.0% 543.0% -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)   787 332 1,140 985 376 1,487 0 0   Balance sheet change%   -39.5% -57.8% 243.6% -13.6% -61.9% 295.7% -100.0% 0.0%   Added value   490.6 -328.1 265.8 -175.4 -1,095.1 976.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 -987 205 -224 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 -2.0 1.0 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 (%)   54.7% -93.1% 24.6% -28.7% -640.9% 87.2% 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 %   47.0% -58.7% 36.5% -15.9% -90.8% 59.6% 0.0% 0.0%   ROI %   151.2% -87.1% 72.7% -26.2% -135.6% 121.6% 0.0% 0.0%   ROE %   45.4% -154.2% 144.1% -79.7% -462.2% 76.4% 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 %   48.1% 14.8% 26.4% 13.2% -73.4% -18.1% -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, %   16.7% -6.8% -216.9% 57.3% -597.3% 38.0% 0.0% 0.0%   Gearing %   69.4% 128.5% 107.9% 203.1% -91.0% -195.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.0% 8.2% 1.0% 13.1% 21.4% 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   1.9 1.2 1.4 1.7 0.3 0.7 0.0 0.0   Current Ratio   1.9 1.2 1.4 1.7 0.3 0.7 0.0 0.0   Cash and cash equivalent   181.1 40.7 901.6 363.6 300.4 266.8 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   378.7 49.0 301.3 397.9 -822.6 -551.1 -226.0 -226.0   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   491 -328 266 -175 -1,095 977 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   491 -328 266 -175 -108 977 0 0   EBIT / employee   491 -328 266 -175 -1,095 958 0 0   Net earnings / employee   381 -330 252 -172 -1,168 711 0 0