Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lehn Consult 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% 1.2% 1.2%   Bankruptcy risk   3.3% 3.8% 10.4% 7.3% 9.5% 6.9% 16.0% 16.0%   Credit score (0-100)   56 52 24 32 25 34 12 12   Credit rating   BBB BBB BB BBB BB BBB BB BB   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)  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   4,108 4,126 622 -147 -55.7 -36.1 0.0 0.0   EBITDA   83.8 -104 7,352 -513 -533 -406 0.0 0.0   EBIT   -101 -296 7,352 -513 -533 -406 0.0 0.0   Pre-tax profit (PTP)   -85.0 -291.3 7,911.6 183.0 -1,661.9 -676.6 0.0 0.0   Net earnings   -60.3 -233.4 6,100.5 142.7 -1,665.5 -676.6 0.0 0.0   Pre-tax profit without non-rec. items   -85.0 -291 7,912 183 -1,662 -677 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   466 480 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   716 482 6,583 426 -1,240 -677 -802 -802   Interest-bearing liabilities   480 631 0.0 4,487 5,863 4,907 802 802   Balance sheet total (assets)   1,575 1,496 8,555 5,078 4,717 4,331 0.0 0.0   Net Debt   69.7 389 -5,821 925 2,669 2,084 802 802     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   4,108 4,126 622 -147 -55.7 -36.1 0.0 0.0   Gross profit growth   -7.4% 0.4% -84.9% 0.0% 62.0% 35.1% 0.0% 0.0%   Employees   0 11 2 2 1 1 0 0   Employee growth %   0.0% 0.0% -81.8% 0.0% -50.0% 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)   1,575 1,496 8,555 5,078 4,717 4,331 0 0   Balance sheet change%   -24.9% -5.0% 471.7% -40.6% -7.1% -8.2% -100.0% 0.0%   Added value   83.8 -104.0 7,351.8 -513.0 -533.3 -406.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -341 -179 -480 0 0 0 0 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 1.0 -1.0 -2.0 -3.0 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 (%)   -2.5% -7.2% 1,182.6% 349.8% 956.8% 1,123.1% 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 %   -3.9% -18.5% 157.7% 2.7% -9.5% -6.0% 0.0% 0.0%   ROI %   -5.2% -24.6% 206.0% 3.2% -9.7% -6.1% 0.0% 0.0%   ROE %   -5.5% -39.0% 172.7% 4.1% -64.8% -15.0% 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 %   45.5% 32.2% 76.9% 8.4% -20.8% -13.5% -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, %   83.2% -374.0% -79.2% -180.2% -500.4% -513.3% 0.0% 0.0%   Gearing %   67.1% 130.9% 0.0% 1,054.4% -472.9% -725.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 1.3% 5.1% 0.1% 22.0% 6.4% 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   1.2 0.9 4.3 1.1 0.8 0.9 0.0 0.0   Current Ratio   1.2 0.9 4.3 1.1 0.8 0.9 0.0 0.0   Cash and cash equivalent   410.3 242.2 5,821.1 3,562.0 3,194.6 2,823.1 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   150.0 -96.9 1,015.5 -3,049.1 -4,391.4 -3,492.7 -400.8 -400.8   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 -9 3,676 -257 -533 -406 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -9 3,676 -257 -533 -406 0 0   EBIT / employee   0 -27 3,676 -257 -533 -406 0 0   Net earnings / employee   0 -21 3,050 71 -1,665 -677 0 0