Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L.C. GLAD & CO. A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   7.0% 6.2% 4.6% 3.0% 2.6% 1.7% 11.6% 11.6%   Credit score (0-100)   36 38 45 57 61 73 21 21   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 7.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,278 4,412 6,246 4,866 5,159 5,286 0.0 0.0   EBITDA   587 1,215 2,548 1,561 2,779 3,173 0.0 0.0   EBIT   526 1,085 2,509 1,528 2,744 3,012 0.0 0.0   Pre-tax profit (PTP)   525.2 1,080.1 2,527.5 1,520.9 2,704.4 3,020.9 0.0 0.0   Net earnings   408.0 841.9 1,970.3 1,188.7 2,108.5 2,355.1 0.0 0.0   Pre-tax profit without non-rec. items   525 1,080 2,527 1,521 2,704 3,021 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   129 109 91.3 58.9 321 754 0.0 0.0   Shareholders equity total   1,170 1,712 3,033 2,821 4,180 4,835 2,135 2,135   Interest-bearing liabilities   845 0.0 142 138 88.0 35.6 0.0 0.0   Balance sheet total (assets)   3,839 6,147 5,366 5,644 7,229 7,587 2,135 2,135   Net Debt   654 -1,378 -982 -2,051 -3,374 -3,838 -2,135 -2,135     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,278 4,412 6,246 4,866 5,159 5,286 0.0 0.0   Gross profit growth   14.3% 3.1% 41.6% -22.1% 6.0% 2.5% -100.0% 0.0%   Employees   8 7 10 6 4 3 0 0   Employee growth %   14.3% -12.5% 42.9% -40.0% -33.3% -25.0% -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)   3,839 6,147 5,366 5,644 7,229 7,587 2,135 2,135   Balance sheet change%   23.3% 60.1% -12.7% 5.2% 28.1% 4.9% -71.9% 0.0%   Added value   586.6 1,214.5 2,547.7 1,560.6 2,775.9 3,172.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23 -150 -56 -65 227 273 -754 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   12.3% 24.6% 40.2% 31.4% 53.2% 57.0% 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 %   15.8% 21.9% 44.2% 28.5% 42.6% 41.2% 0.0% 0.0%   ROI %   30.1% 58.6% 104.0% 51.2% 75.9% 66.8% 0.0% 0.0%   ROE %   42.2% 58.4% 83.0% 40.6% 60.2% 52.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   30.5% 27.9% 58.7% 59.8% 60.9% 64.7% 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, %   111.5% -113.4% -38.5% -131.4% -121.4% -121.0% 0.0% 0.0%   Gearing %   72.2% 0.0% 4.7% 4.9% 2.1% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.9% 20.3% 34.5% 34.6% 55.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 1.3 2.0 2.2 2.2 2.2 0.0 0.0   Current Ratio   1.4 1.4 2.3 2.0 2.3 2.5 0.0 0.0   Cash and cash equivalent   191.6 1,377.8 1,123.5 2,189.1 3,461.6 3,873.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,130.5 1,800.2 3,002.9 2,830.8 3,836.7 4,083.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   73 174 255 260 694 1,058 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 174 255 260 695 1,058 0 0   EBIT / employee   66 155 251 255 686 1,004 0 0   Net earnings / employee   51 120 197 198 527 785 0 0