Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Langgade 31 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   4.5% 4.8% 1.4% 4.5% 15.4% 5.5% 10.9% 10.9%   Credit score (0-100)   48 46 78 45 12 40 22 22   Credit rating   BBB BBB A BBB BB BBB BB BB   Credit limit (kDKK)   -0.0 0.0 46.2 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   -24.3 -45.8 371 827 582 -29.2 0.0 0.0   EBITDA   -24.3 6,352 7,580 827 582 -29.2 0.0 0.0   EBIT   -24.3 3,153 3,975 -1,173 562 -29.2 0.0 0.0   Pre-tax profit (PTP)   -81.2 3,069.3 3,672.2 -1,205.0 640.7 236.1 0.0 0.0   Net earnings   -63.2 2,394.2 2,864.2 -940.2 501.4 177.0 0.0 0.0   Pre-tax profit without non-rec. items   -81.2 3,069 3,672 -1,205 641 236 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   1,018 14,000 20,000 18,000 0.0 0.0 0.0 0.0   Shareholders equity total   -63.2 2,331 5,195 4,255 3,756 933 883 883   Interest-bearing liabilities   1,098 1,660 12,290 12,182 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,040 16,457 21,504 20,245 6,821 1,123 883 883   Net Debt   1,098 1,660 12,290 12,182 -1.5 -1.1 -883 -883     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   -24.3 -45.8 371 827 582 -29.2 0.0 0.0   Gross profit growth   0.0% -88.2% 0.0% 123.0% -29.6% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,040 16,457 21,504 20,245 6,821 1,123 883 883   Balance sheet change%   0.0% 1,482.5% 30.7% -5.9% -66.3% -83.5% -21.3% 0.0%   Added value   -24.3 3,153.3 3,975.2 -1,173.0 562.2 -29.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,018 12,982 6,000 -2,000 -18,000 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 1.0 2.0 -1.0 1.0 -1.0 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 (%)   100.0% -6,890.1% 1,072.1% -141.8% 96.6% 100.0% 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 %   -2.2% 35.9% 20.9% -5.3% 5.0% 6.8% 0.0% 0.0%   ROI %   -2.2% 109.7% 33.7% -6.0% 6.4% 11.5% 0.0% 0.0%   ROE %   -6.1% 142.0% 76.1% -19.9% 12.5% 7.5% 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 %   -5.7% 14.2% 24.2% 21.0% 55.1% 83.1% 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, %   -4,515.3% 26.1% 162.2% 1,473.0% -0.3% 3.8% 0.0% 0.0%   Gearing %   -1,738.8% 71.2% 236.6% 286.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 6.1% 4.3% 0.9% 0.6% 0.0% 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   0.0 0.2 0.6 0.8 2.2 0.0 0.0 0.0   Current Ratio   0.0 0.2 0.6 0.8 2.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1.5 1.1 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   -1,081.3 -11,011.0 -1,156.9 -612.5 3,756.4 -188.6 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0