Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LENZ TRANSPORT 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 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   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   3.8% 4.8% 3.4% 1.5% 2.0% 2.2% 13.1% 12.8%   Credit score (0-100)   53 46 53 75 68 65 18 18   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 4.2 0.1 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 1,077 0 0 0 0 0 0   Gross profit   674 631 560 970 870 513 0.0 0.0   EBITDA   252 213 142 385 231 104 0.0 0.0   EBIT   107 90.0 17.0 235 80.1 63.1 0.0 0.0   Pre-tax profit (PTP)   99.9 76.9 4.6 223.4 63.8 50.2 0.0 0.0   Net earnings   63.0 57.2 3.5 169.4 36.7 54.4 0.0 0.0   Pre-tax profit without non-rec. items   99.9 76.9 4.6 223 63.8 50.2 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   673 550 442 466 150 243 0.0 0.0   Shareholders equity total   227 284 288 457 494 549 399 399   Interest-bearing liabilities   99.9 103 112 136 88.8 117 0.0 0.0   Balance sheet total (assets)   1,080 1,027 963 1,260 994 906 399 399   Net Debt   -171 -257 -251 -348 -620 -416 -399 -399     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 1,077 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   674 631 560 970 870 513 0.0 0.0   Gross profit growth   43.5% -6.5% -11.2% 73.3% -10.3% -41.1% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   1,080 1,027 963 1,260 994 906 399 399   Balance sheet change%   121.7% -4.9% -6.3% 30.9% -21.1% -8.8% -56.0% 0.0%   Added value   251.8 212.7 142.2 385.3 230.8 104.3 0.0 0.0   Added value %   0.0% 19.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   312 -245 -233 -126 -467 52 -243 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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% 19.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 8.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   15.9% 14.3% 3.0% 24.2% 9.2% 12.3% 0.0% 0.0%   Net Earnings %   0.0% 5.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 16.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 7.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   14.8% 8.9% 2.2% 21.5% 7.4% 6.9% 0.0% 0.0%   ROI %   19.9% 11.5% 2.9% 29.9% 10.4% 9.2% 0.0% 0.0%   ROE %   32.2% 22.4% 1.2% 45.5% 7.7% 10.4% 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 %   21.0% 27.7% 29.9% 36.3% 49.7% 60.5% 100.0% 100.0%   Relative indebtedness %   0.0% 67.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 34.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -68.1% -120.9% -176.8% -90.3% -268.0% -398.9% 0.0% 0.0%   Gearing %   44.0% 36.3% 38.9% 29.8% 18.0% 21.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.0% 16.5% 15.8% 12.8% 17.2% 15.2% 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   1.2 1.4 1.3 1.6 2.2 2.3 0.0 0.0   Current Ratio   1.2 1.4 1.4 1.6 2.2 2.3 0.0 0.0   Cash and cash equivalent   271.4 360.3 363.3 484.0 708.7 533.4 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% 44.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   60.5 132.1 128.2 294.7 443.4 356.1 0.0 0.0   Net working capital %   0.0% 12.3% 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 52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 52 0 0   EBIT / employee   0 0 0 0 0 32 0 0   Net earnings / employee   0 0 0 0 0 27 0 0