Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LABOGENE A/S 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 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% 2.2% 2.2% 2.2% 2.2% 1.5% 2.2% 2.2%   Bankruptcy risk   0.0% 1.0% 0.7% 0.5% 0.5% 0.4% 6.6% 6.6%   Credit score (0-100)   0 87 93 99 98 99 36 36   Credit rating   N/A A AA AAA AA AAA BBB BBB   Credit limit (kDKK)   0.0 656.5 1,705.4 1,820.4 1,703.3 2,124.7 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 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   0.0 19,682 19,074 17,269 13,643 16,898 0.0 0.0   EBITDA   0.0 5,694 12,623 4,222 2,005 3,193 0.0 0.0   EBIT   0.0 5,499 12,437 4,056 1,976 3,183 0.0 0.0   Pre-tax profit (PTP)   0.0 5,473.5 5,991.4 3,771.3 1,667.6 2,908.0 0.0 0.0   Net earnings   0.0 4,242.2 4,659.7 2,922.4 1,294.2 2,261.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 5,474 12,303 3,771 1,668 2,908 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 269 150 40.9 12.7 2.3 0.0 0.0   Shareholders equity total   0.0 4,742 9,402 12,324 13,618 15,880 12,517 12,517   Interest-bearing liabilities   0.0 6,166 3,699 3,572 537 3,144 0.0 0.0   Balance sheet total (assets)   0.0 16,755 21,934 27,546 21,580 28,949 12,517 12,517   Net Debt   0.0 3,444 2,479 1,916 207 1,905 -12,517 -12,517     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 19,682 19,074 17,269 13,643 16,898 0.0 0.0   Gross profit growth   0.0% 0.0% -3.1% -9.5% -21.0% 23.9% -100.0% 0.0%   Employees   0 26 23 25 23 24 0 0   Employee growth %   0.0% 0.0% -11.5% 8.7% -8.0% 4.3% -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 16,755 21,934 27,546 21,580 28,949 12,517 12,517   Balance sheet change%   0.0% 0.0% 30.9% 25.6% -21.7% 34.2% -56.8% 0.0%   Added value   0.0 5,693.9 12,622.6 4,221.9 2,141.9 3,193.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 135 1,834 674 294 152 -3,673 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 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 27.9% 65.2% 23.5% 14.5% 18.8% 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% 32.6% 64.3% 16.4% 8.0% 12.6% 0.0% 0.0%   ROI %   0.0% 52.6% 102.6% 26.4% 12.3% 18.1% 0.0% 0.0%   ROE %   0.0% 89.5% 65.9% 26.9% 10.0% 15.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 28.3% 42.9% 44.7% 64.7% 55.0% 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, %   0.0% 60.5% 19.6% 45.4% 10.3% 59.7% 0.0% 0.0%   Gearing %   0.0% 130.0% 39.3% 29.0% 3.9% 19.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% -0.5% 2.7% 7.8% 15.0% 15.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.9 1.1 1.2 1.2 1.1 0.0 0.0   Current Ratio   0.0 1.5 1.9 1.9 3.3 2.3 0.0 0.0   Cash and cash equivalent   0.0 2,722.2 1,219.8 1,656.6 330.0 1,239.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 5,057.6 8,801.0 11,262.1 11,996.2 13,903.5 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 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   0 219 549 169 93 133 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 219 549 169 87 133 0 0   EBIT / employee   0 211 541 162 86 133 0 0   Net earnings / employee   0 163 203 117 56 94 0 0