Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LUDVIG CHRISTENSENS KLOAKSERVICE 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% 2.4% 2.4%   Bankruptcy risk   3.7% 2.4% 1.9% 1.4% 2.9% 3.3% 9.7% 9.7%   Credit score (0-100)   53 65 70 77 58 54 26 26   Credit rating   BBB BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.6 28.1 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   643 1,057 1,120 1,995 1,281 1,315 0.0 0.0   EBITDA   95.4 283 322 1,053 298 323 0.0 0.0   EBIT   95.4 283 322 1,053 298 323 0.0 0.0   Pre-tax profit (PTP)   90.8 284.0 321.1 1,059.2 271.3 251.6 0.0 0.0   Net earnings   70.6 221.4 249.9 825.6 211.7 190.0 0.0 0.0   Pre-tax profit without non-rec. items   90.8 284 321 1,059 271 252 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   216 147 1,301 1,354 1,149 1,154 0.0 0.0   Shareholders equity total   1,259 1,481 1,731 2,556 1,968 1,958 1,633 1,633   Interest-bearing liabilities   51.9 0.0 0.0 238 647 872 0.0 0.0   Balance sheet total (assets)   2,031 2,647 3,048 4,568 3,988 4,741 1,633 1,633   Net Debt   -164 -1,202 -164 238 56.4 748 -1,633 -1,633     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   643 1,057 1,120 1,995 1,281 1,315 0.0 0.0   Gross profit growth   62.6% 64.4% 5.9% 78.1% -35.8% 2.7% -100.0% 0.0%   Employees   5 5 5 6 6 7 0 0   Employee growth %   25.0% 0.0% 0.0% 20.0% 0.0% 16.7% -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)   2,031 2,647 3,048 4,568 3,988 4,741 1,633 1,633   Balance sheet change%   2.0% 30.3% 15.1% 49.9% -12.7% 18.9% -65.6% 0.0%   Added value   95.4 283.3 322.4 1,052.8 297.9 323.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -75 -69 1,154 53 -205 5 -1,154 0   Net sales trend   0.0 0.0 0.0 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% 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 (%)   14.8% 26.8% 28.8% 52.8% 23.3% 24.6% 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 %   4.7% 12.2% 11.5% 28.0% 7.0% 7.4% 0.0% 0.0%   ROI %   7.3% 20.4% 20.0% 45.9% 10.7% 11.5% 0.0% 0.0%   ROE %   5.8% 16.2% 15.6% 38.5% 9.4% 9.7% 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 %   62.6% 56.3% 56.8% 56.0% 49.3% 41.3% 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, %   -171.6% -424.3% -50.8% 22.6% 18.9% 231.3% 0.0% 0.0%   Gearing %   4.1% 0.0% 0.0% 9.3% 32.9% 44.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 2.2% 0.0% 6.6% 6.0% 9.4% 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   2.4 2.1 1.4 1.6 1.4 1.3 0.0 0.0   Current Ratio   2.3 2.1 1.4 1.7 1.5 1.3 0.0 0.0   Cash and cash equivalent   215.6 1,202.0 163.7 0.4 590.5 124.2 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   1,038.4 1,328.1 476.1 1,268.3 892.4 908.0 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 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   19 57 64 175 50 46 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   19 57 64 175 50 46 0 0   EBIT / employee   19 57 64 175 50 46 0 0   Net earnings / employee   14 44 50 138 35 27 0 0