Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LC EMBALLAGE 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1.4% 1.3% 1.5% 2.5% 1.4% 1.4% 11.3% 11.1%   Credit score (0-100)   80 80 75 62 77 77 21 22   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   58.9 87.3 28.9 0.1 98.7 52.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,308 4,770 7,255 10,027 6,919 6,043 0.0 0.0   EBITDA   1,682 1,340 3,424 6,079 3,177 2,510 0.0 0.0   EBIT   1,342 997 3,046 5,660 2,791 2,100 0.0 0.0   Pre-tax profit (PTP)   1,311.4 955.9 3,032.5 5,612.4 2,749.7 2,022.3 0.0 0.0   Net earnings   1,022.2 742.8 2,363.7 4,373.6 2,145.7 1,576.8 0.0 0.0   Pre-tax profit without non-rec. items   1,311 956 3,032 5,612 2,750 2,022 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,973 3,485 3,681 3,401 3,408 4,998 0.0 0.0   Shareholders equity total   4,151 4,144 4,364 6,737 6,883 6,460 4,460 4,460   Interest-bearing liabilities   1,792 2,498 1,750 1,622 1,522 2,046 0.0 0.0   Balance sheet total (assets)   7,046 8,488 8,575 10,790 9,719 10,355 4,460 4,460   Net Debt   -550 -311 -890 -2,794 -2,088 -592 -4,460 -4,460     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   4,308 4,770 7,255 10,027 6,919 6,043 0.0 0.0   Gross profit growth   2.3% 10.7% 52.1% 38.2% -31.0% -12.7% -100.0% 0.0%   Employees   9 10 10 10 10 9 0 0   Employee growth %   28.6% 11.1% 0.0% 0.0% 0.0% -10.0% -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)   7,046 8,488 8,575 10,790 9,719 10,355 4,460 4,460   Balance sheet change%   11.8% 20.5% 1.0% 25.8% -9.9% 6.5% -56.9% 0.0%   Added value   1,681.8 1,340.3 3,424.4 6,079.2 3,211.0 2,510.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -527 169 -182 -700 -379 1,180 -4,998 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   31.1% 20.9% 42.0% 56.4% 40.3% 34.7% 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 %   20.2% 12.8% 36.0% 58.5% 27.4% 21.4% 0.0% 0.0%   ROI %   22.7% 14.8% 44.8% 73.3% 31.8% 24.1% 0.0% 0.0%   ROE %   27.9% 17.9% 55.6% 78.8% 31.5% 23.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   58.9% 48.8% 50.9% 62.4% 70.8% 62.4% 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, %   -32.7% -23.2% -26.0% -46.0% -65.7% -23.6% 0.0% 0.0%   Gearing %   43.2% 60.3% 40.1% 24.1% 22.1% 31.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.8% 1.6% 2.9% 4.0% 6.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.7 1.6 1.6 2.5 4.2 2.4 0.0 0.0   Current Ratio   5.1 2.2 2.2 3.4 6.0 3.7 0.0 0.0   Cash and cash equivalent   2,342.8 2,809.3 2,639.4 4,415.9 3,609.2 2,638.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   3,243.3 2,679.4 2,607.0 5,181.4 5,226.0 3,874.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   187 134 342 608 321 279 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   187 134 342 608 318 279 0 0   EBIT / employee   149 100 305 566 279 233 0 0   Net earnings / employee   114 74 236 437 215 175 0 0