Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LIKE LONDON 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% 5.6%   Bankruptcy risk   3.7% 3.2% 1.6% 1.7% 1.0% 0.8% 8.7% 6.5%   Credit score (0-100)   53 56 75 72 87 90 28 37   Credit rating   BBB BBB A A A AA BB BBB   Credit limit (kDKK)   0.0 0.0 50.2 25.1 917.1 1,697.7 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   16,732 14,139 14,938 16,709 12,030 11,064 0.0 0.0   EBITDA   12,957 10,398 11,259 12,229 7,105 6,662 0.0 0.0   EBIT   12,957 10,398 11,225 12,071 6,933 6,479 0.0 0.0   Pre-tax profit (PTP)   12,984.8 10,345.3 11,089.6 11,865.4 6,818.1 6,930.8 0.0 0.0   Net earnings   10,128.1 8,069.1 8,649.9 9,253.7 5,317.9 5,405.9 0.0 0.0   Pre-tax profit without non-rec. items   12,985 10,345 11,090 11,865 6,818 6,931 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 0.0 307 245 141 84.4 0.0 0.0   Shareholders equity total   10,309 8,278 8,928 9,581 5,899 11,305 3,180 3,180   Interest-bearing liabilities   1,818 1,387 3,282 3,397 2,750 2,940 0.0 0.0   Balance sheet total (assets)   14,383 11,674 16,030 18,185 11,920 17,700 3,180 3,180   Net Debt   -10,862 -8,559 -8,806 -51.3 -5,311 -6,465 -3,088 -3,088     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   16,732 14,139 14,938 16,709 12,030 11,064 0.0 0.0   Gross profit growth   68.4% -15.5% 5.7% 11.9% -28.0% -8.0% -100.0% 0.0%   Employees   17 16 11 14 14 11 0 0   Employee growth %   54.5% -5.9% -31.3% 27.3% 0.0% -21.4% -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)   14,383 11,674 16,030 18,185 11,920 17,700 3,180 3,180   Balance sheet change%   57.1% -18.8% 37.3% 13.4% -34.5% 48.5% -82.0% 0.0%   Added value   12,957.0 10,397.8 11,258.5 12,228.9 7,090.5 6,662.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 375 -265 -321 -159 -84 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 (%)   77.4% 73.5% 75.1% 72.2% 57.6% 58.6% 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 %   110.5% 79.8% 81.0% 70.6% 46.1% 47.4% 0.0% 0.0%   ROI %   136.6% 95.1% 101.7% 95.4% 64.1% 61.3% 0.0% 0.0%   ROE %   119.2% 86.8% 100.5% 100.0% 68.7% 62.8% 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 %   71.7% 70.9% 55.7% 52.7% 49.5% 63.9% 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, %   -83.8% -82.3% -78.2% -0.4% -74.8% -97.0% 0.0% 0.0%   Gearing %   17.6% 16.8% 36.8% 35.5% 46.6% 26.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 3.6% 5.9% 6.4% 3.8% 3.1% 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   3.3 3.2 2.0 1.8 1.5 2.3 0.0 0.0   Current Ratio   3.5 3.5 2.2 2.1 1.9 2.7 0.0 0.0   Cash and cash equivalent   12,680.2 9,945.9 12,087.5 3,448.5 8,060.8 9,404.9 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   10,279.8 8,328.1 8,477.3 9,014.6 5,216.6 10,289.1 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   762 650 1,024 873 506 606 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   762 650 1,024 873 507 606 0 0   EBIT / employee   762 650 1,020 862 495 589 0 0   Net earnings / employee   596 504 786 661 380 491 0 0