Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LUND SUPPORT 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   10.3% 9.8% 8.2% 19.4% 8.1% 5.8% 20.8% 20.8%   Credit score (0-100)   25 25 28 6 29 40 5 5   Credit rating   BB BB BB B BB BBB 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 2019/9 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   1,108 1,159 1,076 1,238 1,340 2,350 0.0 0.0   EBITDA   390 321 63.1 224 327 1,336 0.0 0.0   EBIT   238 171 -87.2 73.9 261 1,241 0.0 0.0   Pre-tax profit (PTP)   219.9 148.9 -106.2 60.0 255.1 1,197.4 0.0 0.0   Net earnings   163.3 103.1 -104.0 19.4 184.0 922.5 0.0 0.0   Pre-tax profit without non-rec. items   220 149 -106 60.0 255 1,197 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   514 363 213 62.6 19.5 604 0.0 0.0   Shareholders equity total   247 190 86.3 106 290 1,012 32.2 32.2   Interest-bearing liabilities   606 499 450 273 199 600 0.0 0.0   Balance sheet total (assets)   1,082 1,223 774 560 808 2,138 32.2 32.2   Net Debt   439 193 261 225 -118 -331 -32.2 -32.2     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   1,108 1,159 1,076 1,238 1,340 2,350 0.0 0.0   Gross profit growth   -9.2% 4.7% -7.2% 15.1% 8.2% 75.4% -100.0% 0.0%   Employees   1 1 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)   1,082 1,223 774 560 808 2,138 32 32   Balance sheet change%   -9.8% 13.1% -36.7% -27.7% 44.3% 164.6% -98.5% 0.0%   Added value   389.8 321.3 63.1 224.2 411.4 1,336.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -304 -301 -301 -301 -109 489 -604 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 -1.0 1.0 2.0 3.0 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 (%)   21.5% 14.7% -8.1% 6.0% 19.5% 52.8% 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 %   20.9% 14.8% -8.7% 11.1% 38.7% 84.4% 0.0% 0.0%   ROI %   27.4% 21.9% -14.2% 16.1% 61.0% 116.0% 0.0% 0.0%   ROE %   63.9% 47.1% -75.2% 20.2% 93.1% 141.7% 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 %   22.9% 15.6% 11.1% 18.9% 35.9% 47.3% 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, %   112.6% 60.0% 413.9% 100.5% -36.2% -24.8% 0.0% 0.0%   Gearing %   244.9% 262.2% 521.5% 258.5% 68.6% 59.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 4.0% 4.0% 3.8% 4.0% 11.3% 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   1.7 1.4 1.4 2.4 2.5 3.8 0.0 0.0   Current Ratio   1.7 1.4 1.4 2.4 2.5 3.8 0.0 0.0   Cash and cash equivalent   166.7 306.4 189.0 47.9 317.1 930.9 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   226.0 243.3 159.3 286.6 468.6 1,125.3 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   390 321 63 224 411 1,336 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   390 321 63 224 327 1,336 0 0   EBIT / employee   238 171 -87 74 261 1,241 0 0   Net earnings / employee   163 103 -104 19 184 922 0 0