Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Logent Customs Århus 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% 2.1% 2.1%   Bankruptcy risk   2.5% 1.4% 1.4% 2.8% 4.1% 12.1% 15.1% 14.9%   Credit score (0-100)   64 79 78 58 48 18 13 14   Credit rating   BBB A A BBB BBB BB BB BB   Credit limit (kDKK)   0.0 22.9 18.9 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   4,361 5,355 4,520 4,948 4,271 3,564 0.0 0.0   EBITDA   756 1,227 728 1,223 -15.1 -731 0.0 0.0   EBIT   732 1,194 626 1,158 -132 -864 0.0 0.0   Pre-tax profit (PTP)   730.8 1,205.5 623.4 1,155.9 -118.4 -861.2 0.0 0.0   Net earnings   572.2 938.9 487.6 901.6 -110.8 -861.2 0.0 0.0   Pre-tax profit without non-rec. items   728 1,206 623 1,156 -118 -861 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   23.7 45.4 1.7 0.0 165 90.6 0.0 0.0   Shareholders equity total   802 1,441 1,029 866 755 -106 -606 -606   Interest-bearing liabilities   96.9 250 136 0.0 314 696 650 650   Balance sheet total (assets)   1,687 2,468 2,071 1,750 1,778 1,883 43.7 43.7   Net Debt   -445 -655 -725 -475 -27.7 -94.0 650 650     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   4,361 5,355 4,520 4,948 4,271 3,564 0.0 0.0   Gross profit growth   5.4% 22.8% -15.6% 9.5% -13.7% -16.6% -100.0% 0.0%   Employees   8 9 9 9 10 9 0 0   Employee growth %   0.0% 12.5% 0.0% 0.0% 11.1% -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)   1,687 2,468 2,071 1,750 1,778 1,883 44 44   Balance sheet change%   27.8% 46.3% -16.1% -15.5% 1.6% 5.9% -97.7% 0.0%   Added value   756.1 1,226.7 728.3 1,223.4 -67.3 -731.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -49 266 -204 -130 -10 -266 -91 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 -1.0 -2.0 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 (%)   16.8% 22.3% 13.9% 23.4% -3.1% -24.2% 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 %   48.7% 58.2% 27.7% 60.9% -5.5% -45.7% 0.0% 0.0%   ROI %   92.8% 93.3% 44.0% 114.7% -10.0% -97.5% 0.0% 0.0%   ROE %   110.9% 83.7% 39.5% 95.2% -13.7% -65.3% 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 %   47.5% 58.4% 49.7% 49.5% 42.5% -5.3% -93.3% -93.3%   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, %   -58.8% -53.4% -99.5% -38.8% 183.6% 12.9% 0.0% 0.0%   Gearing %   12.1% 17.3% 13.3% 0.0% 41.6% -657.3% -107.2% -107.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 2.1% 2.8% 12.7% 13.7% 0.0% 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   1.8 2.1 1.7 1.7 1.4 0.9 0.0 0.0   Current Ratio   1.8 2.1 1.7 1.7 1.4 0.9 0.0 0.0   Cash and cash equivalent   541.6 905.0 861.1 475.1 342.0 790.0 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   733.7 1,076.7 748.5 629.1 436.1 -293.9 -324.8 -324.8   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   95 136 81 136 -7 -81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   95 136 81 136 -2 -81 0 0   EBIT / employee   91 133 70 129 -13 -96 0 0   Net earnings / employee   72 104 54 100 -11 -96 0 0