Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Liv på landet ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.0% 10.4% 9.6% 9.8% 9.2% 7.0% 14.9% 14.8%   Credit score (0-100)   0 25 26 24 26 33 14 14   Credit rating   N/A 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 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 21 398 443 609 474 474 474   Gross profit   0.0 -34.3 145 86.1 176 68.0 0.0 0.0   EBITDA   0.0 -34.3 22.6 -114 -146 -88.4 0.0 0.0   EBIT   0.0 -34.3 22.6 -114 -146 -88.4 0.0 0.0   Pre-tax profit (PTP)   0.0 -34.3 22.6 -114.1 -145.9 -88.4 0.0 0.0   Net earnings   0.0 -34.3 22.6 -114.1 -145.9 -88.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -34.3 22.6 -114 -146 -88.4 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   0.0 125 280 312 382 405 0.0 0.0   Shareholders equity total   0.0 5.7 78.3 -35.2 -181 130 -360 -360   Interest-bearing liabilities   0.0 221 276 497 688 523 360 360   Balance sheet total (assets)   0.0 234 354 476 541 654 0.0 0.0   Net Debt   0.0 221 272 488 680 512 360 360     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 21 398 443 609 474 474 474   Net sales growth   0.0% 0.0% 1,828.8% 11.4% 37.6% -22.3% 0.0% 0.0%   Gross profit   0.0 -34.3 145 86.1 176 68.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -40.6% 104.6% -61.4% -100.0% 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)   0 234 354 476 541 654 0 0   Balance sheet change%   0.0% 0.0% 51.5% 34.6% 13.6% 20.8% -100.0% 0.0%   Added value   0.0 -34.3 22.6 -114.1 -145.9 -88.4 0.0 0.0   Added value %   0.0% -166.5% 5.7% -25.8% -23.9% -18.7% 0.0% 0.0%   Investments   0 125 155 32 70 23 -405 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 -1.0 -2.0 -3.0 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% -166.5% 5.7% -25.8% -23.9% -18.7% 0.0% 0.0%   EBIT %   0.0% -166.5% 5.7% -25.8% -23.9% -18.7% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 15.6% -132.6% -82.8% -130.0% 0.0% 0.0%   Net Earnings %   0.0% -166.5% 5.7% -25.8% -23.9% -18.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -166.5% 5.7% -25.8% -23.9% -18.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -166.5% 5.7% -25.8% -23.9% -18.7% 0.0% 0.0%   ROA %   0.0% -14.7% 7.7% -26.4% -23.7% -12.9% 0.0% 0.0%   ROI %   0.0% -15.1% 7.8% -26.8% -24.6% -13.2% 0.0% 0.0%   ROE %   0.0% -604.2% 53.9% -41.2% -28.7% -26.3% 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% 2.4% 22.1% -6.9% -25.1% 20.0% -100.0% -100.0%   Relative indebtedness %   0.0% 1,105.8% 69.3% 115.5% 118.5% 110.4% 75.9% 75.9%   Relative net indebtedness %   0.0% 1,105.8% 68.4% 113.5% 117.3% 108.0% 75.9% 75.9%   Net int. bear. debt to EBITDA, %   0.0% -644.8% 1,200.7% -427.9% -466.2% -578.8% 0.0% 0.0%   Gearing %   0.0% 3,896.1% 351.9% -1,411.9% -379.9% 400.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 0.5 0.3 0.3 0.2 0.5 0.0 0.0   Current Ratio   0.0 0.5 0.3 0.3 0.2 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 3.8 8.8 7.8 11.4 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 8.3 101.1 65.9 141.0 0.0 0.0   Trade creditors turnover (days)   0.0 44.4 0.0 14.7 28.9 0.0 0.0 0.0   Current assets / Net sales %   0.0% 527.1% 18.7% 37.2% 26.2% 52.5% 0.0% 0.0%   Net working capital   0.0 -119.3 -201.4 -346.7 -562.6 -274.3 -179.8 -179.8   Net working capital %   0.0% -578.7% -50.6% -78.3% -92.3% -57.9% -38.0% -38.0%   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 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