Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LIVING ART 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 2019/6 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.0% 0.8% 0.7% 0.7% 1.0% 1.2% 9.9% 9.7%   Credit score (0-100)   89 93 95 95 86 80 25 26   Credit rating   A AA AA AA A A BB BB   Credit limit (kDKK)   415.0 1,085.1 1,139.3 1,174.3 602.0 227.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 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   12,366 14,662 15,869 15,267 16,282 15,839 0.0 0.0   EBITDA   1,100 4,244 4,194 4,862 3,990 2,770 0.0 0.0   EBIT   716 3,851 3,881 4,448 3,373 2,129 0.0 0.0   Pre-tax profit (PTP)   705.2 3,849.4 3,926.1 4,485.7 3,344.9 2,115.9 0.0 0.0   Net earnings   525.4 2,980.6 3,050.4 3,484.4 2,597.1 1,637.6 0.0 0.0   Pre-tax profit without non-rec. items   705 3,849 3,926 4,486 3,345 2,116 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,099 710 886 1,031 2,335 1,328 0.0 0.0   Shareholders equity total   2,765 5,246 5,396 5,881 5,278 4,415 1,515 1,515   Interest-bearing liabilities   46.7 29.4 34.8 35.9 313 49.7 0.0 0.0   Balance sheet total (assets)   8,371 12,379 12,283 13,126 14,093 13,432 1,515 1,515   Net Debt   -2,370 -5,201 -3,804 -3,124 -993 -2,747 -1,515 -1,515     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   12,366 14,662 15,869 15,267 16,282 15,839 0.0 0.0   Gross profit growth   6.6% 18.6% 8.2% -3.8% 6.6% -2.7% -100.0% 0.0%   Employees   22 18 19 17 19 21 0 0   Employee growth %   0.0% -18.2% 5.6% -10.5% 11.8% 10.5% -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)   8,371 12,379 12,283 13,126 14,093 13,432 1,515 1,515   Balance sheet change%   -5.9% 47.9% -0.8% 6.9% 7.4% -4.7% -88.7% 0.0%   Added value   1,099.8 4,244.3 4,193.6 4,862.0 3,787.2 2,769.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -655 -782 -136 -269 686 -1,648 -1,328 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   5.8% 26.3% 24.5% 29.1% 20.7% 13.4% 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 %   8.3% 37.3% 32.1% 35.7% 24.8% 15.5% 0.0% 0.0%   ROI %   23.7% 90.5% 71.9% 78.1% 56.5% 40.7% 0.0% 0.0%   ROE %   21.0% 74.4% 57.3% 61.8% 46.5% 33.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   39.0% 42.4% 43.9% 44.8% 37.5% 32.9% 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, %   -215.5% -122.6% -90.7% -64.3% -24.9% -99.2% 0.0% 0.0%   Gearing %   1.7% 0.6% 0.6% 0.6% 5.9% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 41.2% 113.8% 141.5% 17.3% 12.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.7 1.8 1.7 1.8 1.4 1.4 0.0 0.0   Current Ratio   1.3 1.8 1.8 1.8 1.4 1.4 0.0 0.0   Cash and cash equivalent   2,416.9 5,230.9 3,838.7 3,160.0 1,305.6 2,796.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   1,687.8 5,153.5 4,884.7 5,325.9 3,366.0 3,391.5 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 2019/6 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   50 236 221 286 199 132 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   50 236 221 286 210 132 0 0   EBIT / employee   33 214 204 262 178 101 0 0   Net earnings / employee   24 166 161 205 137 78 0 0