Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Levehuse Holding ApS - Group 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 2.7% 5.7% 3.1% 1.4% 4.8% 8.3% 8.1%   Credit score (0-100)   0 61 40 55 77 44 30 30   Credit rating   N/A BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 186.5 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 21,271 19,697 33,169 31,035 9,574 0.0 0.0   EBITDA   0.0 11,111 6,317 12,456 7,204 -2,184 0.0 0.0   EBIT   0.0 10,956 6,028 11,369 6,746 -2,594 0.0 0.0   Pre-tax profit (PTP)   0.0 10,408.3 4,750.8 9,862.0 5,693.9 -5,554.8 0.0 0.0   Net earnings   0.0 8,103.3 3,583.6 7,721.0 4,897.0 -4,696.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 10,408 4,751 9,862 5,694 -5,555 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 743 1,556 2,082 1,454 883 0.0 0.0   Shareholders equity total   0.0 12,603 10,077 17,798 22,695 14,999 14,959 14,959   Interest-bearing liabilities   0.0 15,231 27,263 12,613 8,664 26,875 0.0 0.0   Balance sheet total (assets)   0.0 56,755 102,758 82,259 56,633 52,934 14,959 14,959   Net Debt   0.0 12,435 25,239 12,438 5,146 26,157 -14,959 -14,959     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 21,271 19,697 33,169 31,035 9,574 0.0 0.0   Gross profit growth   0.0% 0.0% -7.4% 68.4% -6.4% -69.2% -100.0% 0.0%   Employees   0 20 24 36 39 20 0 0   Employee growth %   0.0% 0.0% 20.0% 50.0% 8.3% -48.7% -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)   0 56,755 102,758 82,259 56,633 52,934 14,959 14,959   Balance sheet change%   0.0% 0.0% 81.1% -19.9% -31.2% -6.5% -71.7% 0.0%   Added value   0.0 11,110.5 6,317.2 12,456.2 7,832.9 -2,183.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 589 524 -561 -1,086 -981 -883 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 51.5% 30.6% 34.3% 21.7% -27.1% 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 %   0.0% 19.3% 7.6% 12.4% 9.7% -7.5% 0.0% 0.0%   ROI %   0.0% 37.4% 18.0% 33.1% 20.7% -10.7% 0.0% 0.0%   ROE %   0.0% 64.3% 31.6% 55.4% 24.2% -24.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 22.2% 9.9% 28.1% 40.1% 35.9% 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, %   0.0% 111.9% 399.5% 99.9% 71.4% -1,197.8% 0.0% 0.0%   Gearing %   0.0% 120.8% 270.5% 70.9% 38.2% 179.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.2% 6.0% 8.1% 10.0% 8.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.4 0.2 0.4 0.3 0.1 0.0 0.0   Current Ratio   0.0 1.8 1.3 1.4 1.9 1.8 0.0 0.0   Cash and cash equivalent   0.0 2,795.4 2,024.6 174.5 3,518.1 717.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 25,175.9 20,435.8 22,226.7 24,778.5 22,204.9 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 556 263 346 201 -109 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 556 263 346 185 -109 0 0   EBIT / employee   0 548 251 316 173 -130 0 0   Net earnings / employee   0 405 149 214 126 -235 0 0