Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Landbo Invest 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   3.8% 4.1% 2.5% 4.7% 5.9% 4.3% 20.4% 16.1%   Credit score (0-100)   53 50 63 45 38 47 4 11   Credit rating   BBB BBB BBB BBB BBB BBB B BB   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   26.7 28.6 41.1 -33.0 -109 -3.7 0.0 0.0   EBITDA   26.7 28.6 41.1 -33.0 -109 -3.7 0.0 0.0   EBIT   15.7 17.4 28.8 -45.3 -120 -14.2 0.0 0.0   Pre-tax profit (PTP)   -21.2 -10.8 -4.0 -78.7 -159.1 -56.2 0.0 0.0   Net earnings   -22.2 -12.4 -5.1 -64.1 -126.7 -46.1 0.0 0.0   Pre-tax profit without non-rec. items   -21.2 -10.8 -4.0 -78.7 -159 -56.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   896 1,015 1,003 990 979 968 0.0 0.0   Shareholders equity total   191 178 173 109 -17.4 -63.5 -114 -114   Interest-bearing liabilities   753 819 859 898 1,040 1,056 114 114   Balance sheet total (assets)   968 1,022 1,058 1,015 1,030 1,000 0.0 0.0   Net Debt   683 814 803 889 1,033 1,035 114 114     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   26.7 28.6 41.1 -33.0 -109 -3.7 0.0 0.0   Gross profit growth   0.0% 7.3% 43.5% 0.0% -229.2% 96.6% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   968 1,022 1,058 1,015 1,030 1,000 0 0   Balance sheet change%   0.7% 5.6% 3.5% -4.1% 1.5% -3.0% -100.0% 0.0%   Added value   15.7 17.4 28.8 -45.3 -120.3 -14.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22 108 -25 -25 -23 -21 -968 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   58.9% 60.9% 70.1% 137.2% 110.7% 386.3% 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 %   1.6% 1.8% 2.8% -4.3% -11.7% -1.3% 0.0% 0.0%   ROI %   1.7% 1.8% 2.8% -4.4% -11.8% -1.3% 0.0% 0.0%   ROE %   -21.7% -6.7% -2.9% -45.4% -22.2% -4.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   19.7% 17.5% 16.4% 10.8% -1.7% -6.0% -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, %   2,557.7% 2,842.2% 1,954.3% -2,692.5% -951.2% -28,162.4% 0.0% 0.0%   Gearing %   394.6% 459.2% 495.3% 822.4% -5,967.1% -1,662.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 3.6% 3.9% 3.9% 4.0% 4.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.1 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   70.5 5.5 55.4 9.8 6.2 21.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -688.1 -819.3 -812.1 -881.0 -996.0 -1,031.6 -56.8 -56.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   16 17 29 -45 -120 -14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 29 41 -33 -109 -4 0 0   EBIT / employee   16 17 29 -45 -120 -14 0 0   Net earnings / employee   -22 -12 -5 -64 -127 -46 0 0