Logent Customs Hirtshals ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.6% 1.5% 1.4% 1.3% 1.5%  
Credit score (0-100)  75 76 77 79 71  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  4.8 17.2 53.3 58.2 14.7  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  4,810 5,062 6,764 7,151 8,548  
EBITDA  534 595 1,536 1,990 3,097  
EBIT  301 345 1,304 1,748 2,306  
Pre-tax profit (PTP)  299.5 329.4 1,284.4 1,082.1 1,114.6  
Net earnings  231.1 255.3 1,003.6 854.6 861.7  
Pre-tax profit without non-rec. items  300 329 1,284 1,082 1,115  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 55.3 29.8  
Shareholders equity total  1,408 1,663 2,667 1,522 2,383  
Interest-bearing liabilities  0.0 0.0 0.0 14,074 14,819  
Balance sheet total (assets)  2,171 2,823 4,595 18,494 20,614  

Net Debt  -1,132 -1,549 -2,775 12,109 14,819  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  4,810 5,062 6,764 7,151 8,548  
Gross profit growth  -3.7% 5.2% 33.6% 5.7% 19.5%  
Employees  0 0 0 0 9  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,171 2,823 4,595 18,494 20,614  
Balance sheet change%  18.8% 30.0% 62.8% 302.5% 11.5%  
Added value  534.0 595.2 1,536.0 1,980.3 3,096.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -236 -250 -232 -187 -816  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  6.3% 6.8% 19.3% 24.4% 27.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  15.3% 14.0% 35.3% 15.2% 11.8%  
ROI %  23.6% 22.7% 60.5% 19.2% 14.1%  
ROE %  17.9% 16.6% 46.3% 40.8% 44.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  64.9% 58.9% 58.0% 8.2% 11.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -212.1% -260.3% -180.7% 608.5% 478.5%  
Gearing %  0.0% 0.0% 0.0% 924.9% 621.8%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 9.6% 8.3%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.8 2.4 2.3 1.7 1.5  
Current Ratio  2.8 2.4 2.3 1.7 1.5  
Cash and cash equivalent  1,132.5 1,549.2 2,775.0 1,965.3 0.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,393.1 1,648.3 2,555.1 2,039.6 2,241.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 344  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 344  
EBIT / employee  0 0 0 0 256  
Net earnings / employee  0 0 0 0 96