Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LeHof 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.5% 1.9% 1.7% 1.1% 1.4% 2.8% 13.3% 13.0%   Credit score (0-100)   64 71 74 84 76 59 16 18   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 1.0 2.0 126.1 11.0 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,541 4,004 2,451 3,463 2,277 2,043 0.0 0.0   EBITDA   955 2,383 639 845 176 -111 0.0 0.0   EBIT   955 2,383 639 845 176 -111 0.0 0.0   Pre-tax profit (PTP)   940.0 2,389.0 637.6 841.7 172.5 -139.5 0.0 0.0   Net earnings   731.5 1,856.5 495.8 654.0 133.7 -108.9 0.0 0.0   Pre-tax profit without non-rec. items   940 2,389 638 842 173 -139 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   782 2,532 1,028 1,682 1,216 1,107 1,057 1,057   Interest-bearing liabilities   15.7 13.0 760 13.0 532 1,578 0.0 0.0   Balance sheet total (assets)   1,398 3,955 3,403 3,113 2,336 3,461 1,057 1,057   Net Debt   -801 -2,297 -503 -871 303 1,040 -1,057 -1,057     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   1,541 4,004 2,451 3,463 2,277 2,043 0.0 0.0   Gross profit growth   0.0% 159.9% -38.8% 41.3% -34.2% -10.3% -100.0% 0.0%   Employees   2 4 4 5 5 5 0 0   Employee growth %   0.0% 100.0% 0.0% 25.0% 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)   1,398 3,955 3,403 3,113 2,336 3,461 1,057 1,057   Balance sheet change%   0.0% 182.9% -14.0% -8.5% -25.0% 48.1% -69.5% 0.0%   Added value   954.8 2,383.2 638.7 845.2 175.9 -111.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   62.0% 59.5% 26.1% 24.4% 7.7% -5.4% 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 %   68.3% 89.3% 17.5% 26.0% 6.5% -3.7% 0.0% 0.0%   ROI %   119.8% 143.0% 29.7% 48.7% 10.3% -4.8% 0.0% 0.0%   ROE %   93.6% 112.1% 27.9% 48.3% 9.2% -9.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   55.9% 64.0% 30.2% 54.0% 52.0% 32.0% 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, %   -83.9% -96.4% -78.7% -103.0% 172.1% -935.7% 0.0% 0.0%   Gearing %   2.0% 0.5% 73.9% 0.8% 43.8% 142.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   188.5% 0.2% 1.2% 1.6% 1.8% 3.1% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.7 1.9 0.8 1.0 0.4 0.3 0.0 0.0   Current Ratio   2.3 2.8 1.4 2.1 2.0 1.4 0.0 0.0   Cash and cash equivalent   816.8 2,310.1 1,262.3 883.6 229.4 537.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   772.5 2,508.2 1,004.1 1,582.1 1,115.8 1,006.9 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   477 596 160 169 35 -22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   477 596 160 169 35 -22 0 0   EBIT / employee   477 596 160 169 35 -22 0 0   Net earnings / employee   366 464 124 131 27 -22 0 0