Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A LED 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  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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   2.0% 2.3% 1.7% 1.5% 1.9% 1.4% 7.1% 7.0%   Credit score (0-100)   71 67 74 77 69 77 33 34   Credit rating   A BBB A A A A BBB BBB   Credit limit (kDKK)   1.7 0.2 13.1 118.2 7.5 148.3 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   6,204 5,594 7,106 11,036 14,139 13,709 0.0 0.0   EBITDA   3,768 3,314 4,659 7,847 10,448 8,745 0.0 0.0   EBIT   3,660 3,207 4,536 7,616 10,387 8,629 0.0 0.0   Pre-tax profit (PTP)   2,899.0 2,806.0 4,062.0 7,073.0 9,289.0 7,308.0 0.0 0.0   Net earnings   2,258.0 2,185.0 3,166.0 5,511.0 7,243.0 5,682.7 0.0 0.0   Pre-tax profit without non-rec. items   2,899 2,806 4,062 7,073 9,289 7,308 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   260 207 114 106 77.0 389 0.0 0.0   Shareholders equity total   6,999 9,184 12,351 16,862 19,105 19,788 14,288 14,288   Interest-bearing liabilities   15,867 18,829 17,276 16,541 27,217 28,927 0.0 0.0   Balance sheet total (assets)   26,331 32,710 32,875 36,757 51,627 54,452 14,288 14,288   Net Debt   14,701 18,269 17,271 15,570 27,144 28,312 -14,288 -14,288     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   6,204 5,594 7,106 11,036 14,139 13,709 0.0 0.0   Gross profit growth   -18.1% -9.8% 27.0% 55.3% 28.1% -3.0% -100.0% 0.0%   Employees   4 4 4 5 6 8 0 0   Employee growth %   33.3% 0.0% 0.0% 25.0% 20.0% 33.3% -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)   26,331 32,710 32,875 36,757 51,627 54,452 14,288 14,288   Balance sheet change%   2.4% 24.2% 0.5% 11.8% 40.5% 5.5% -73.8% 0.0%   Added value   3,768.0 3,314.0 4,659.0 7,847.0 10,618.0 8,745.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -173 -160 -216 -239 -90 196 -389 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   59.0% 57.3% 63.8% 69.0% 73.5% 62.9% 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 %   14.4% 11.6% 14.8% 22.0% 23.5% 16.7% 0.0% 0.0%   ROI %   16.8% 13.5% 16.9% 24.3% 26.1% 18.7% 0.0% 0.0%   ROE %   40.6% 27.0% 29.4% 37.7% 40.3% 29.2% 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 %   26.6% 28.1% 37.6% 45.9% 37.0% 36.3% 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, %   390.2% 551.3% 370.7% 198.4% 259.8% 323.7% 0.0% 0.0%   Gearing %   226.7% 205.0% 139.9% 98.1% 142.5% 146.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 3.6% 4.4% 3.4% 5.1% 5.6% 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   0.4 0.4 0.5 0.5 0.2 0.6 0.0 0.0   Current Ratio   1.3 1.4 1.7 2.0 1.7 1.6 0.0 0.0   Cash and cash equivalent   1,166.0 560.0 5.0 971.0 73.0 615.1 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   6,619.0 9,554.0 13,102.0 18,286.0 21,057.0 20,993.9 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   942 829 1,165 1,569 1,770 1,093 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   942 829 1,165 1,569 1,741 1,093 0 0   EBIT / employee   915 802 1,134 1,523 1,731 1,079 0 0   Net earnings / employee   565 546 792 1,102 1,207 710 0 0