Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOGI-DAN 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.7% 5.7%   Bankruptcy risk   5.9% 3.2% 10.2% 3.0% 1.8% 6.0% 9.2% 9.2%   Credit score (0-100)   41 57 24 56 71 38 27 27   Credit rating   BBB BBB BB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 3.1 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 2019/4 2019 2020/4 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   10,529 10,380 4,603 3,074 5,848 6,403 0.0 0.0   EBITDA   946 1,629 1,008 986 3,051 3,231 0.0 0.0   EBIT   -972 189 -277 663 2,729 3,138 0.0 0.0   Pre-tax profit (PTP)   -1,199.4 -77.0 -341.4 725.6 2,798.3 3,234.4 0.0 0.0   Net earnings   -1,558.0 -77.0 -341.4 725.6 2,798.3 3,659.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,199 -77.0 -341 726 2,798 3,234 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   6,504 4,886 737 415 92.5 0.0 0.0 0.0   Shareholders equity total   -824 599 258 984 3,782 6,441 3,436 3,436   Interest-bearing liabilities   5,297 2,315 626 434 2.4 2.2 0.0 0.0   Balance sheet total (assets)   9,810 6,922 3,948 2,338 4,608 7,556 3,436 3,436   Net Debt   5,243 2,277 335 340 -1,277 -3,772 -3,436 -3,436     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 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   10,529 10,380 4,603 3,074 5,848 6,403 0.0 0.0   Gross profit growth   -19.6% -1.4% -55.7% -33.2% 90.2% 9.5% -100.0% 0.0%   Employees   0 16 8 4 5 5 0 0   Employee growth %   -100.0% 0.0% -50.0% -50.0% 25.0% 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)   9,810 6,922 3,948 2,338 4,608 7,556 3,436 3,436   Balance sheet change%   -22.4% -29.4% -43.0% -40.8% 97.1% 64.0% -54.5% 0.0%   Added value   945.5 1,629.1 1,008.2 985.7 3,051.4 3,230.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,788 -3,131 -5,434 -645 -645 -185 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 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 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 (%)   -9.2% 1.8% -6.0% 21.6% 46.7% 49.0% 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 %   -8.3% 2.1% -5.0% 23.6% 80.9% 53.2% 0.0% 0.0%   ROI %   -10.9% 2.9% -9.0% 55.8% 108.1% 63.3% 0.0% 0.0%   ROE %   -29.6% -1.5% -79.6% 116.9% 117.4% 71.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   -7.7% 8.7% 6.5% 42.1% 82.1% 85.2% 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, %   554.5% 139.8% 33.2% 34.5% -41.9% -116.7% 0.0% 0.0%   Gearing %   -643.1% 386.1% 242.4% 44.1% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 7.0% 4.9% 3.3% 5.6% 77.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.4 0.5 1.0 1.6 5.5 6.8 0.0 0.0   Current Ratio   0.4 0.5 1.0 1.6 5.5 6.8 0.0 0.0   Cash and cash equivalent   53.3 37.5 291.0 93.8 1,279.5 3,773.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 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   -4,170.2 -2,110.2 72.1 698.7 3,659.8 6,407.1 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  2018 2019/4 2019 2020/4 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   0 102 126 246 610 646 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 102 126 246 610 646 0 0   EBIT / employee   0 12 -35 166 546 628 0 0   Net earnings / employee   0 -5 -43 181 560 732 0 0