Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANS LØNDAL RÅDGIVNING ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   15.0% 5.3% 17.7% 11.8% 20.9% 18.3% 15.7% 7.1%   Credit score (0-100)   15 44 9 20 4 7 12 10   Credit rating   B BB B B C B B 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)  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   552 430 0.0 0.0 119 15.2 0.0 0.0   EBITDA   160 127 -285 64.3 -117 -352 0.0 0.0   EBIT   160 107 -319 30.3 -144 -352 0.0 0.0   Pre-tax profit (PTP)   159.0 106.5 -319.2 29.7 -144.9 -353.7 0.0 0.0   Net earnings   159.0 106.5 -319.2 29.7 -144.9 -353.7 0.0 0.0   Pre-tax profit without non-rec. items   159 106 -319 29.7 -145 -354 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Tangible assets total   0.0 150 116 82.1 0.0 0.0 0.0 0.0   Shareholders equity total   160 266 -53.0 -23.3 -168 -522 -602 -602   Interest-bearing liabilities   0.0 0.0 0.0 0.0 155 521 602 602   Balance sheet total (assets)   244 321 134 126 13.5 5.3 0.0 0.0   Net Debt   -241 -169 -18.1 -44.1 141 515 602 602     See the entire balance sheet 1000.0 Volume  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 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   552 430 0.0 0.0 119 15.2 0.0 0.0   Gross profit growth   -7.1% -22.1% -100.0% 0.0% 0.0% -87.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   244 321 134 126 14 5 0 0   Balance sheet change%   15.2% 31.8% -58.2% -5.9% -89.3% -60.6% -100.0% 0.0%   Added value   159.5 127.1 -284.7 64.3 -110.5 -351.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 130 -68 -68 -110 0 0 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 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 (%)   28.9% 25.0% 0.0% 0.0% -120.9% -2,308.8% 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 %   70.1% 38.0% -125.4% 18.0% -87.2% -99.2% 0.0% 0.0%   ROI %   109.9% 50.4% -239.5% 0.0% -186.4% -104.1% 0.0% 0.0%   ROE %   109.6% 50.0% -159.4% 22.8% -207.2% -3,747.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Equity ratio %   65.5% 82.9% -28.3% -15.6% -92.5% -99.0% -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, %   -151.3% -132.7% 6.3% -68.7% -121.3% -146.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -92.2% -99.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.5% 0.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Quick Ratio   2.9 3.1 0.1 0.3 0.1 0.0 0.0 0.0   Current Ratio   2.9 3.1 0.1 0.3 0.1 0.0 0.0 0.0   Cash and cash equivalent   241.3 168.7 18.1 44.1 13.5 5.3 0.0 0.0   1000.0 Capital use efficiency  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 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   159.7 116.0 -169.2 -105.4 -168.2 -521.9 -301.0 -301.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0