Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEGEAKADEMIET 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 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1%   Bankruptcy risk   1.3% 1.2% 1.0% 0.6% 0.4% 0.5% 7.2% 7.2%   Credit score (0-100)   83 84 87 97 99 98 34 34   Credit rating   A A A AA AAA AA BBB BBB   Credit limit (kDKK)   132.1 323.9 1,437.6 2,961.1 3,283.5 3,634.0 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 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,689 6,854 20,329 22,217 18,723 21,983 0.0 0.0   EBITDA   1,500 3,000 12,359 13,466 9,483 12,647 0.0 0.0   EBIT   1,155 2,655 11,915 12,967 8,223 11,290 0.0 0.0   Pre-tax profit (PTP)   1,115.6 2,644.2 11,882.7 12,982.8 8,277.4 11,516.9 0.0 0.0   Net earnings   867.7 2,060.0 9,282.7 10,292.7 6,454.0 8,981.6 0.0 0.0   Pre-tax profit without non-rec. items   1,116 2,644 11,883 12,983 8,277 11,517 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 43.8 46.7 38.6 24.7 0.0 0.0   Shareholders equity total   3,927 5,387 14,670 18,462 17,916 22,937 13,889 13,889   Interest-bearing liabilities   265 0.0 0.0 7,212 8,097 0.0 0.0 0.0   Balance sheet total (assets)   11,181 15,929 26,098 33,195 36,542 33,296 13,889 13,889   Net Debt   -3,866 -6,543 -1,614 3,125 -7,319 -9,839 -13,889 -13,889     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   4,689 6,854 20,329 22,217 18,723 21,983 0.0 0.0   Gross profit growth   10.6% 46.2% 196.6% 9.3% -15.7% 17.4% -100.0% 0.0%   Employees   0 8 15 17 17 18 0 0   Employee growth %   0.0% 0.0% 87.5% 13.3% 0.0% 5.9% -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)   11,181 15,929 26,098 33,195 36,542 33,296 13,889 13,889   Balance sheet change%   13.8% 42.5% 63.8% 27.2% 10.1% -8.9% -58.3% 0.0%   Added value   1,499.7 3,000.1 12,359.0 13,466.3 8,721.7 12,647.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   213 -690 -294 1,565 -1,503 -2,465 -1,208 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   24.6% 38.7% 58.6% 58.4% 43.9% 51.4% 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 %   11.0% 19.6% 56.8% 43.9% 23.8% 33.0% 0.0% 0.0%   ROI %   30.0% 54.2% 118.0% 63.5% 31.5% 46.4% 0.0% 0.0%   ROE %   24.1% 44.2% 92.6% 62.1% 35.5% 44.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   35.1% 33.8% 56.2% 55.6% 49.0% 68.9% 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, %   -257.8% -218.1% -13.1% 23.2% -77.2% -77.8% 0.0% 0.0%   Gearing %   6.8% 0.0% 0.0% 39.1% 45.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.7% 8.7% 0.0% 0.6% 0.2% 0.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.8 0.7 0.8 0.5 1.0 1.5 0.0 0.0   Current Ratio   1.5 1.5 2.2 2.1 1.9 3.2 0.0 0.0   Cash and cash equivalent   4,131.4 6,543.3 1,614.4 4,086.8 15,416.0 9,839.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   3,280.0 5,006.2 14,122.5 16,168.3 15,931.2 21,786.3 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  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 375 824 792 513 703 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 375 824 792 558 703 0 0   EBIT / employee   0 332 794 763 484 627 0 0   Net earnings / employee   0 258 619 605 380 499 0 0