Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEG & LANDSKAB 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% 3.9% 3.9%   Bankruptcy risk   7.0% 8.2% 10.3% 6.2% 4.4% 10.7% 17.8% 17.5%   Credit score (0-100)   36 31 24 37 46 22 8 9   Credit rating   BBB BB BB BBB BBB BB B B   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   1,535 943 1,563 1,276 2,208 1,232 0.0 0.0   EBITDA   84.3 -134 -92.5 219 480 -284 0.0 0.0   EBIT   65.0 -153 -121 186 449 -318 0.0 0.0   Pre-tax profit (PTP)   54.6 -166.3 -135.7 170.9 444.4 -322.4 0.0 0.0   Net earnings   48.7 -129.7 -105.9 133.3 346.6 -252.2 0.0 0.0   Pre-tax profit without non-rec. items   54.6 -166 -136 171 444 -322 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   34.4 54.5 63.6 45.3 13.6 53.9 0.0 0.0   Shareholders equity total   99.8 -29.9 -136 -2.5 344 92.0 12.0 12.0   Interest-bearing liabilities   300 213 327 240 0.0 0.0 0.0 0.0   Balance sheet total (assets)   974 485 883 587 1,005 598 12.0 12.0   Net Debt   106 76.3 -23.1 -103 -399 -101 -12.0 -12.0     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   1,535 943 1,563 1,276 2,208 1,232 0.0 0.0   Gross profit growth   55.0% -38.6% 65.8% -18.3% 73.0% -44.2% -100.0% 0.0%   Employees   0 0 0 0 0 4 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)   974 485 883 587 1,005 598 12 12   Balance sheet change%   27.9% -50.2% 82.1% -33.5% 71.2% -40.5% -98.0% 0.0%   Added value   65.0 -152.6 -120.7 185.7 448.6 -318.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -39 1 -19 -51 -63 6 -54 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 -2.0 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 (%)   4.2% -16.2% -7.7% 14.5% 20.3% -25.8% 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 %   7.5% -20.5% -15.7% 23.1% 56.3% -39.7% 0.0% 0.0%   ROI %   20.1% -49.5% -44.7% 65.5% 153.6% -145.8% 0.0% 0.0%   ROE %   64.5% -44.4% -15.5% 18.1% 74.5% -115.7% 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 %   10.9% -5.8% -13.3% -0.4% 40.0% 20.1% 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, %   125.4% -57.1% 25.0% -47.2% -83.1% 35.6% 0.0% 0.0%   Gearing %   300.6% -713.9% -240.9% -9,654.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 5.3% 5.6% 5.2% 3.5% 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   1.0 0.6 0.7 0.7 1.6 1.3 0.0 0.0   Current Ratio   1.1 0.8 0.8 0.9 1.5 1.1 0.0 0.0   Cash and cash equivalent   194.5 137.0 350.1 343.2 399.2 101.0 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   69.2 -84.3 -199.4 -47.8 330.6 38.0 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  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   0 0 0 0 0 -80 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -71 0 0   EBIT / employee   0 0 0 0 0 -80 0 0   Net earnings / employee   0 0 0 0 0 -63 0 0