Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANDIA A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   2.3% 2.5% 2.2% 1.8% 1.5% 1.0% 6.5% 6.5%   Credit score (0-100)   66 62 65 71 75 86 37 37   Credit rating   BBB BBB BBB A A A BBB BBB   Credit limit (kDKK)   1.9 0.4 5.1 84.8 465.0 7,629.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   68,226 67,896 81,668 87,913 92,560 96,113 0.0 0.0   EBITDA   30,665 31,287 43,845 48,841 49,658 46,656 0.0 0.0   EBIT   30,665 31,287 43,845 48,841 49,658 46,656 0.0 0.0   Pre-tax profit (PTP)   7,397.0 7,203.0 9,911.0 62,393.0 60,314.0 58,832.0 0.0 0.0   Net earnings   0.0 0.0 0.0 50,581.0 49,427.0 48,708.0 0.0 0.0   Pre-tax profit without non-rec. items   38,529 39,275 50,515 62,393 60,314 58,832 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   7,584 6,253 6,942 4,314 11,253 11,081 0.0 0.0   Shareholders equity total   68,703 68,835 82,160 102,568 101,119 104,943 35,028 35,028   Interest-bearing liabilities   5,540 9,859 18,342 0.0 3,744 30,533 0.0 0.0   Balance sheet total (assets)   92,097 101,945 123,675 129,811 141,798 161,794 35,028 35,028   Net Debt   1,391 -12,335 -15,136 -24,923 348 3,685 -35,028 -35,028     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   68,226 67,896 81,668 87,913 92,560 96,113 0.0 0.0   Gross profit growth   9.2% -0.5% 20.3% 7.6% 5.3% 3.8% -100.0% 0.0%   Employees   0 0 0 92 95 106 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 3.3% 11.6% -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)   92,097 101,945 123,675 129,811 141,798 161,794 35,028 35,028   Balance sheet change%   -2.4% 10.7% 21.3% 5.0% 9.2% 14.1% -78.4% 0.0%   Added value   30,665.0 31,287.0 43,845.0 48,841.0 49,658.0 46,656.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,052 -1,331 689 -2,628 6,939 -172 -11,081 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   44.9% 46.1% 53.7% 55.6% 53.6% 48.5% 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 %   41.3% 40.6% 44.9% 49.3% 44.7% 39.5% 0.0% 0.0%   ROI %   50.4% 51.2% 56.2% 61.2% 58.1% 49.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 54.8% 48.5% 47.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   75.8% 67.9% 68.0% 82.1% 76.7% 65.4% 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, %   4.5% -39.4% -34.5% -51.0% 0.7% 7.9% 0.0% 0.0%   Gearing %   8.1% 14.3% 22.3% 0.0% 3.7% 29.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 1.6% 0.6% 0.5% 22.1% 6.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.8 1.5 1.8 2.7 1.7 1.1 0.0 0.0   Current Ratio   3.4 2.7 2.8 4.3 2.9 2.3 0.0 0.0   Cash and cash equivalent   4,149.0 22,194.0 33,478.0 24,923.0 3,396.0 26,848.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   55,946.0 55,455.0 72,431.0 88,555.0 74,498.0 71,459.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 531 523 440 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 531 523 440 0 0   EBIT / employee   0 0 0 531 523 440 0 0   Net earnings / employee   0 0 0 550 520 460 0 0