Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Logic ApS 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   3.7% 3.7% 2.3% 5.3% 10.1% 7.6% 9.1% 9.1%   Credit score (0-100)   53 53 64 41 23 31 27 27   Credit rating   BBB BBB BBB BBB BB BB 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 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   342 305 -4.2 111 86.5 814 0.0 0.0   EBITDA   342 305 -4.2 111 86.5 814 0.0 0.0   EBIT   310 276 -38.9 78.6 75.2 814 0.0 0.0   Pre-tax profit (PTP)   178.5 744.7 841.9 -926.4 -185.3 769.8 0.0 0.0   Net earnings   139.2 579.7 656.2 -733.2 -152.8 599.8 0.0 0.0   Pre-tax profit without non-rec. items   178 745 842 -926 -185 770 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   107 78.0 43.3 11.3 0.0 0.0 0.0 0.0   Shareholders equity total   812 1,392 2,048 1,315 1,162 1,761 1,711 1,711   Interest-bearing liabilities   567 660 664 293 2.1 3.8 0.0 0.0   Balance sheet total (assets)   1,603 2,268 3,070 1,805 1,487 1,925 1,711 1,711   Net Debt   -850 -1,509 -2,329 -1,263 -1,219 -1,686 -1,711 -1,711     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   342 305 -4.2 111 86.5 814 0.0 0.0   Gross profit growth   -55.1% -10.7% 0.0% 0.0% -21.8% 841.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   1,603 2,268 3,070 1,805 1,487 1,925 1,711 1,711   Balance sheet change%   26.5% 41.5% 35.4% -41.2% -17.6% 29.5% -11.1% 0.0%   Added value   341.6 305.2 -4.2 110.6 107.2 814.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -64 -59 -69 -64 -23 0 0 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 -1.0 1.0 2.0 3.0 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 (%)   90.6% 90.4% 918.2% 71.1% 86.9% 100.0% 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 %   26.9% 45.2% 37.2% 5.9% 16.9% 55.4% 0.0% 0.0%   ROI %   31.9% 51.0% 41.7% 6.7% 18.2% 58.8% 0.0% 0.0%   ROE %   18.8% 52.6% 38.2% -43.6% -12.3% 41.0% 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 %   50.7% 61.4% 66.7% 72.8% 78.1% 91.5% 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, %   -248.7% -494.3% 54,972.9% -1,142.7% -1,409.5% -207.0% 0.0% 0.0%   Gearing %   69.8% 47.4% 32.4% 22.3% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   44.8% 21.3% 22.8% 223.9% 313.7% 5,985.5% 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   2.0 3.1 3.0 3.7 35.0 11.8 0.0 0.0   Current Ratio   2.0 3.1 3.0 3.7 35.0 11.8 0.0 0.0   Cash and cash equivalent   1,416.8 2,168.8 2,992.8 1,556.5 1,221.4 1,689.7 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   -617.7 962.4 -921.2 -237.5 1,046.7 1,761.5 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   342 305 -4 111 107 814 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   342 305 -4 111 87 814 0 0   EBIT / employee   310 276 -39 79 75 814 0 0   Net earnings / employee   139 580 656 -733 -153 600 0 0