Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LV Service 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% 2.4% 2.4%   Bankruptcy risk   8.4% 11.2% 7.8% 10.0% 9.1% 5.1% 16.4% 16.4%   Credit score (0-100)   30 23 31 23 26 42 11 11   Credit rating   BB BB BB BB BB BBB BB 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)  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   312 226 342 313 241 303 0.0 0.0   EBITDA   16.2 39.3 170 105 107 188 0.0 0.0   EBIT   -31.1 0.2 123 -1.8 89.3 188 0.0 0.0   Pre-tax profit (PTP)   -68.5 -17.9 98.4 -33.2 67.4 170.7 0.0 0.0   Net earnings   -67.4 -17.9 36.5 -36.5 27.3 131.8 0.0 0.0   Pre-tax profit without non-rec. items   -68.5 -17.9 98.4 -33.2 67.4 171 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   540 533 486 379 362 362 0.0 0.0   Shareholders equity total   -32.6 -50.5 -14.0 -50.5 -23.2 109 68.6 68.6   Interest-bearing liabilities   482 25.0 344 305 264 225 0.0 0.0   Balance sheet total (assets)   556 541 586 465 461 621 68.6 68.6   Net Debt   470 16.2 328 291 257 57.6 -68.6 -68.6     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   312 226 342 313 241 303 0.0 0.0   Gross profit growth   -22.9% -27.7% 51.5% -8.4% -23.2% 25.9% -100.0% 0.0%   Employees   2 2 2 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 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)   556 541 586 465 461 621 69 69   Balance sheet change%   10.2% -2.6% 8.3% -20.8% -0.8% 34.7% -88.9% 0.0%   Added value   16.2 39.3 169.5 104.7 195.8 188.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   29 -47 -93 -213 -35 0 -362 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 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 (%)   -10.0% 0.1% 35.9% -0.6% 37.1% 62.2% 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 %   -5.7% 0.0% 20.6% -0.3% 17.9% 34.1% 0.0% 0.0%   ROI %   -6.6% 0.0% 31.3% -0.6% 31.1% 62.7% 0.0% 0.0%   ROE %   -22.8% -3.3% 6.5% -6.9% 5.9% 46.3% 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 %   -5.5% -8.5% -2.3% -9.8% -4.8% 17.5% 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, %   2,905.4% 41.1% 193.4% 278.0% 241.0% 30.6% 0.0% 0.0%   Gearing %   -1,477.7% -49.5% -2,450.7% -603.4% -1,137.1% 207.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 7.1% 13.3% 9.7% 7.7% 7.2% 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   0.1 0.1 0.2 0.2 0.2 0.5 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.2 0.2 0.5 0.0 0.0   Cash and cash equivalent   12.4 8.8 15.8 13.7 7.4 167.2 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   -129.1 -168.5 -502.9 -426.6 -383.7 -251.8 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   8 20 85 105 196 188 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   8 20 85 105 107 188 0 0   EBIT / employee   -16 0 61 -2 89 188 0 0   Net earnings / employee   -34 -9 18 -36 27 132 0 0