Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LP Busser 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   3.8% 5.6% 5.5% 3.3% 9.2% 10.2% 16.5% 16.3%   Credit score (0-100)   52 42 41 53 26 23 11 11   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 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 0 0 0 0 0 0 0   Gross profit   192 206 150 325 510 78.2 0.0 0.0   EBITDA   190 84.7 16.7 283 -141 -24.1 0.0 0.0   EBIT   101 -12.4 -32.2 228 -174 -57.9 0.0 0.0   Pre-tax profit (PTP)   77.8 -29.9 -47.5 227.5 -174.8 -98.6 0.0 0.0   Net earnings   77.8 -22.8 -54.5 198.9 -174.8 -98.6 0.0 0.0   Pre-tax profit without non-rec. items   77.8 -29.9 -47.5 228 -175 -98.6 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   605 508 215 330 130 95.7 0.0 0.0   Shareholders equity total   396 373 318 517 342 244 -106 -106   Interest-bearing liabilities   516 325 76.4 132 77.3 0.3 106 106   Balance sheet total (assets)   982 838 653 906 660 378 0.0 0.0   Net Debt   515 324 76.4 132 72.2 0.2 106 106     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 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   192 206 150 325 510 78.2 0.0 0.0   Gross profit growth   0.0% 7.4% -27.4% 117.2% 57.1% -84.7% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   982 838 653 906 660 378 0 0   Balance sheet change%   44.4% -14.7% -22.1% 38.8% -27.2% -42.7% -100.0% 0.0%   Added value   189.6 84.7 16.7 282.6 -120.0 -24.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   88 -194 -341 60 -234 -68 -96 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 -2.0 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% 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 (%)   52.5% -6.0% -21.5% 70.3% -34.2% -74.1% 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 %   13.5% 0.0% -2.8% 31.2% -19.7% -7.7% 0.0% 0.0%   ROI %   14.2% 0.0% -3.8% 46.6% -28.9% -12.0% 0.0% 0.0%   ROE %   21.8% -5.9% -15.8% 47.6% -40.7% -33.7% 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 %   40.3% 44.5% 48.7% 57.1% 51.9% 64.4% -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, %   271.3% 382.0% 458.6% 46.6% -51.3% -0.9% 0.0% 0.0%   Gearing %   130.6% 87.2% 24.0% 25.5% 22.6% 0.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 7.2% 13.2% 15.0% 19.6% 151.3% 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   1.4 1.0 1.3 1.5 1.7 2.1 0.0 0.0   Current Ratio   1.4 1.0 1.3 1.5 1.7 2.1 0.0 0.0   Cash and cash equivalent   1.8 1.1 0.0 0.3 5.1 0.1 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   109.9 -14.4 102.8 187.1 212.7 147.9 -53.2 -53.2   Net working capital %   0.0% 0.0% 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   190 85 8 141 -60 -12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   190 85 8 141 -70 -12 0 0   EBIT / employee   101 -12 -16 114 -87 -29 0 0   Net earnings / employee   78 -23 -27 99 -87 -49 0 0