Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Legaards Entreprenørforretning 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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.1% 6.1%   Bankruptcy risk   0.0% 6.3% 5.8% 7.6% 8.2% 3.5% 11.8% 11.8%   Credit score (0-100)   0 39 40 31 29 52 20 20   Credit rating   N/A BBB BBB BB 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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 47.1 473 663 1,015 1,756 0.0 0.0   EBITDA   0.0 47.1 181 135 178 540 0.0 0.0   EBIT   0.0 45.0 146 14.1 103 454 0.0 0.0   Pre-tax profit (PTP)   0.0 45.0 135.5 5.5 72.4 431.6 0.0 0.0   Net earnings   0.0 35.1 103.6 3.1 55.9 335.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 45.0 136 5.5 72.4 432 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 233 388 377 302 430 0.0 0.0   Shareholders equity total   0.0 85.1 189 192 248 583 533 533   Interest-bearing liabilities   0.0 0.0 115 473 448 154 0.0 0.0   Balance sheet total (assets)   0.0 337 828 1,427 1,694 2,133 533 533   Net Debt   0.0 -80.1 -97.1 41.9 448 -202 -533 -533     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 47.1 473 663 1,015 1,756 0.0 0.0   Gross profit growth   0.0% 0.0% 904.7% 40.0% 53.1% 73.0% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   0 337 828 1,427 1,694 2,133 533 533   Balance sheet change%   0.0% 0.0% 145.5% 72.2% 18.7% 25.9% -75.0% 0.0%   Added value   0.0 47.1 181.3 134.5 223.5 540.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 231 120 -131 -150 42 -430 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   0.0% 95.6% 30.9% 2.1% 10.2% 25.8% 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 %   0.0% 13.3% 25.1% 1.5% 6.6% 23.7% 0.0% 0.0%   ROI %   0.0% 47.4% 69.1% 3.3% 14.4% 58.8% 0.0% 0.0%   ROE %   0.0% 41.3% 75.7% 1.6% 25.5% 80.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 25.2% 22.8% 13.4% 14.6% 27.3% 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, %   0.0% -170.0% -53.6% 31.1% 251.8% -37.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 60.7% 246.7% 181.0% 26.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 18.9% 3.8% 6.7% 7.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.4 0.7 0.9 1.0 1.1 0.0 0.0   Current Ratio   0.0 0.4 0.7 0.9 1.0 1.1 0.0 0.0   Cash and cash equivalent   0.0 80.1 211.8 431.4 0.0 356.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 -137.6 -174.1 -158.2 -10.8 220.4 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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 180 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 180 0 0   EBIT / employee   0 0 0 0 0 151 0 0   Net earnings / employee   0 0 0 0 0 112 0 0