Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LB 2017 Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   15.7% 13.4% 13.3% 13.2% 12.5% 11.3% 19.8% 19.8%   Credit score (0-100)   13 17 16 16 18 22 6 6   Credit rating   BB BB BB BB BB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 50 0 0 275 0 0 0   Gross profit   -9.0 47.0 -1.0 -2.0 273 -2.9 0.0 0.0   EBITDA   -9.0 47.0 -1.0 -2.0 273 -2.9 0.0 0.0   EBIT   -9.0 47.0 -1.0 -2.0 273 -2.9 0.0 0.0   Pre-tax profit (PTP)   -10.0 45.0 -4.0 -12.0 276.0 4.8 0.0 0.0   Net earnings   -8.0 46.0 -4.0 -12.0 273.0 0.9 0.0 0.0   Pre-tax profit without non-rec. items   -10.0 45.0 -4.0 -12.0 276 4.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -15.0 32.0 27.0 15.0 240 186 136 136   Interest-bearing liabilities   51.0 17.0 0.0 0.0 0.0 312 0.0 0.0   Balance sheet total (assets)   69.0 126 183 192 504 705 136 136   Net Debt   52.0 17.0 0.0 0.0 0.0 312 -136 -136     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 50 0 0 275 0 0 0   Net sales growth   -100.0% 0.0% -100.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   -9.0 47.0 -1.0 -2.0 273 -2.9 0.0 0.0   Gross profit growth   84.5% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   69 126 183 192 504 705 136 136   Balance sheet change%   6,800.0% 82.6% 45.2% 4.9% 162.5% 39.9% -80.7% 0.0%   Added value   -9.0 47.0 -1.0 -2.0 273.0 -2.9 0.0 0.0   Added value %   0.0% 94.0% 0.0% 0.0% 99.3% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 0.0 -1.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 94.0% 0.0% 0.0% 99.3% 0.0% 0.0% 0.0%   EBIT %   0.0% 94.0% 0.0% 0.0% 99.3% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 92.0% 0.0% 0.0% 99.3% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 92.0% 0.0% 0.0% 99.3% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 90.0% 0.0% 0.0% 100.4% 0.0% 0.0% 0.0%   ROA %   -19.6% 45.7% 0.0% 1.1% 82.8% 2.9% 0.0% 0.0%   ROI %   -32.1% 96.0% 0.0% 9.5% 225.9% 4.8% 0.0% 0.0%   ROE %   -22.9% 91.1% -13.6% -57.1% 214.1% 0.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -17.9% 25.4% 14.8% 7.8% 47.6% 26.4% 100.0% 100.0%   Relative indebtedness %   0.0% 188.0% 0.0% 0.0% 96.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 188.0% 0.0% 0.0% 96.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -577.8% 36.2% 0.0% 0.0% 0.0% -10,681.9% 0.0% 0.0%   Gearing %   -340.0% 53.1% 0.0% 0.0% 0.0% 167.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 8.8% 47.1% 0.0% 0.0% 8.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.6 0.6 0.6 1.6 1.2 0.0 0.0   Current Ratio   0.3 0.6 0.6 0.6 1.6 1.2 0.0 0.0   Cash and cash equivalent   -1.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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)   121.7 365.0 1,095.0 547.5 547.5 363.0 0.0 0.0   Current assets / Net sales %   0.0% 112.0% 0.0% 0.0% 150.5% 0.0% 0.0% 0.0%   Net working capital   -55.0 -38.0 -63.0 -75.0 150.0 96.2 0.0 0.0   Net working capital %   0.0% -76.0% 0.0% 0.0% 54.5% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0