Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Log-Com 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% 2.1% 2.1%   Bankruptcy risk   2.9% 2.1% 1.7% 1.6% 1.6% 1.8% 9.5% 9.3%   Credit score (0-100)   60 69 73 73 74 70 26 27   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.1 1.8 3.4 3.5 0.7 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   282 826 2,352 942 1,256 615 0.0 0.0   EBITDA   274 256 419 205 602 180 0.0 0.0   EBIT   274 256 400 179 564 167 0.0 0.0   Pre-tax profit (PTP)   258.5 216.3 394.4 485.2 271.2 121.5 0.0 0.0   Net earnings   192.2 162.8 300.6 416.0 157.0 102.5 0.0 0.0   Pre-tax profit without non-rec. items   258 216 394 485 271 121 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   0.0 71.4 855 906 2,631 1,173 0.0 0.0   Shareholders equity total   764 821 1,121 1,424 1,467 1,452 1,402 1,402   Interest-bearing liabilities   391 0.0 0.0 0.0 1,318 477 0.0 0.0   Balance sheet total (assets)   1,319 1,277 2,219 2,670 3,255 2,263 1,402 1,402   Net Debt   391 -660 -375 -886 1,318 477 -1,402 -1,402     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   282 826 2,352 942 1,256 615 0.0 0.0   Gross profit growth   -65.2% 192.8% 184.7% -60.0% 33.4% -51.0% -100.0% 0.0%   Employees   0 1 1 1 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% -50.0% -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)   1,319 1,277 2,219 2,670 3,255 2,263 1,402 1,402   Balance sheet change%   62.3% -3.2% 73.7% 20.3% 21.9% -30.5% -38.0% 0.0%   Added value   274.3 255.6 419.4 204.6 589.3 179.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 71 764 26 1,686 -1,472 -1,173 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 4.0 5.0 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 (%)   97.2% 30.9% 17.0% 19.0% 44.9% 27.1% 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 %   27.2% 26.9% 23.3% 21.0% 19.6% 6.2% 0.0% 0.0%   ROI %   33.6% 23.9% 41.4% 40.2% 27.5% 7.3% 0.0% 0.0%   ROE %   28.8% 20.5% 31.0% 32.7% 10.9% 7.0% 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 %   57.9% 64.3% 50.5% 53.3% 45.1% 64.2% 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, %   142.4% -258.0% -89.5% -432.9% 218.9% 265.1% 0.0% 0.0%   Gearing %   51.1% 0.0% 0.0% 0.0% 89.8% 32.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.1% 11.9% 0.0% 0.0% 46.8% 5.6% 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   1.7 2.2 0.7 1.1 0.3 0.9 0.0 0.0   Current Ratio   1.7 2.2 0.7 1.1 0.3 0.9 0.0 0.0   Cash and cash equivalent   0.0 659.6 375.2 885.9 0.0 0.0 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   408.1 493.5 -284.2 153.5 -1,186.7 -93.2 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   0 256 419 205 295 180 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 256 419 205 301 180 0 0   EBIT / employee   0 256 400 179 282 167 0 0   Net earnings / employee   0 163 301 416 79 103 0 0