Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Langebjergvænget 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.7% 1.9% 1.1% 3.5% 1.6% 1.4% 8.3% 8.3%   Credit score (0-100)   75 72 85 52 74 76 30 30   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   7.1 1.8 380.7 0.0 13.7 59.2 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   1,110 931 971 921 1,032 1,185 0.0 0.0   EBITDA   1,110 931 971 921 1,032 1,185 0.0 0.0   EBIT   1,110 908 2,646 -326 1,402 1,489 0.0 0.0   Pre-tax profit (PTP)   783.6 697.6 2,449.5 -530.6 1,530.4 1,267.4 0.0 0.0   Net earnings   610.0 544.1 1,910.6 -413.9 1,193.8 1,018.1 0.0 0.0   Pre-tax profit without non-rec. items   784 698 2,450 -531 1,530 1,267 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   15,100 15,100 16,900 16,000 16,370 17,091 0.0 0.0   Shareholders equity total   4,499 5,043 6,953 5,540 6,733 7,751 7,651 7,651   Interest-bearing liabilities   8,072 7,685 7,296 8,021 4,559 6,172 0.0 0.0   Balance sheet total (assets)   15,594 15,744 17,768 16,930 16,663 17,621 7,651 7,651   Net Debt   8,072 7,685 7,097 7,558 4,271 5,642 -7,651 -7,651     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   1,110 931 971 921 1,032 1,185 0.0 0.0   Gross profit growth   0.0% -16.1% 4.3% -5.2% 12.0% 14.8% -100.0% 0.0%   Employees   0 0 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)   15,594 15,744 17,768 16,930 16,663 17,621 7,651 7,651   Balance sheet change%   0.0% 1.0% 12.9% -4.7% -1.6% 5.7% -56.6% 0.0%   Added value   1,109.6 907.7 2,646.0 -326.1 1,401.7 1,488.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15,100 0 1,800 -900 370 721 -17,091 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 -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 (%)   100.0% 97.5% 272.5% -35.4% 135.9% 125.7% 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 %   7.2% 5.9% 15.9% -1.9% 10.3% 8.7% 0.0% 0.0%   ROI %   7.2% 5.9% 16.0% -1.9% 11.0% 9.3% 0.0% 0.0%   ROE %   13.6% 11.4% 31.9% -6.6% 19.5% 14.1% 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 %   28.8% 32.0% 39.1% 32.7% 40.4% 44.0% 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, %   727.5% 825.5% 730.8% 820.7% 414.0% 476.2% 0.0% 0.0%   Gearing %   179.4% 152.4% 104.9% 144.8% 67.7% 79.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 2.8% 2.8% 2.7% 3.1% 4.1% 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   0.9 1.2 1.7 0.5 0.1 1.1 0.0 0.0   Current Ratio   0.9 1.2 1.7 0.5 0.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 199.3 463.2 287.5 529.7 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   -84.5 119.7 353.3 -818.8 -2,020.8 46.2 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   0 0 2,646 -326 1,402 1,489 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 971 921 1,032 1,185 0 0   EBIT / employee   0 0 2,646 -326 1,402 1,489 0 0   Net earnings / employee   0 0 1,911 -414 1,194 1,018 0 0