Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LØVLUND DAMBRUG 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.9% 1.8% 1.3% 2.1% 2.8% 1.1% 8.4% 8.4%   Credit score (0-100)   61 73 82 68 58 84 28 29   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 4.7 56.9 0.2 -0.0 636.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,064 2,738 3,848 2,872 1,540 3,274 0.0 0.0   EBITDA   -220 560 1,718 816 -354 1,586 0.0 0.0   EBIT   -942 -715 621 -240 -1,374 613 0.0 0.0   Pre-tax profit (PTP)   -1,269.1 -1,076.0 264.7 -987.9 -2,092.0 -308.6 0.0 0.0   Net earnings   -993.9 -839.6 213.6 -779.7 -1,623.9 -241.6 0.0 0.0   Pre-tax profit without non-rec. items   -1,269 -1,076 265 -988 -2,092 -309 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   18,580 17,274 16,301 15,245 14,225 13,251 0.0 0.0   Shareholders equity total   8,875 8,036 2,214 1,434 -190 16,068 15,868 15,868   Interest-bearing liabilities   8,287 14,362 18,023 17,727 17,760 4,964 0.0 0.0   Balance sheet total (assets)   23,550 24,373 23,270 21,465 18,894 22,583 15,868 15,868   Net Debt   8,287 14,362 17,391 17,312 17,037 4,964 -15,868 -15,868     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,064 2,738 3,848 2,872 1,540 3,274 0.0 0.0   Gross profit growth   -54.4% 32.7% 40.5% -25.4% -46.4% 112.6% -100.0% 0.0%   Employees   0 0 6 6 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -16.7% -20.0% -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)   23,550 24,373 23,270 21,465 18,894 22,583 15,868 15,868   Balance sheet change%   -19.2% 3.5% -4.5% -7.8% -12.0% 19.5% -29.7% 0.0%   Added value   -220.5 560.3 1,718.2 816.4 -317.2 1,586.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,229 -2,582 -2,070 -2,167 -1,967 -2,038 -13,251 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 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -45.6% -26.1% 16.1% -8.4% -89.2% 18.7% 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 %   -3.6% -3.0% 2.6% -1.1% -6.8% 2.9% 0.0% 0.0%   ROI %   -4.5% -3.4% 2.8% -1.2% -7.2% 3.0% 0.0% 0.0%   ROE %   -10.6% -9.9% 4.2% -42.8% -16.0% -1.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   37.7% 33.0% 9.5% 6.7% -1.0% 71.2% 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, %   -3,758.5% 2,563.2% 1,012.1% 2,120.5% -4,819.2% 313.0% 0.0% 0.0%   Gearing %   93.4% 178.7% 814.2% 1,236.3% -9,343.0% 30.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.2% 2.2% 4.2% 4.0% 8.1% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.1 0.4 0.0 0.0   Current Ratio   0.5 0.6 0.4 0.4 0.3 2.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 632.0 414.8 723.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -4,547.0 -5,386.6 -11,065.0 -11,482.8 -12,538.7 5,212.1 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 286 136 -63 397 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 286 136 -71 397 0 0   EBIT / employee   0 0 103 -40 -275 153 0 0   Net earnings / employee   0 0 36 -130 -325 -60 0 0