Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L. CLEMMENSEN. LØGSTØR 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   1.9% 1.6% 5.8% 7.6% 5.8% 4.0% 18.2% 18.0%   Credit score (0-100)   71 75 40 31 39 48 8 8   Credit rating   A A BBB BB BBB BBB B B   Credit limit (kDKK)   0.7 4.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   639 704 647 580 653 636 0.0 0.0   EBITDA   87.1 107 -25.1 -78.4 -8.4 143 0.0 0.0   EBIT   87.1 107 -27.2 -84.0 -14.0 125 0.0 0.0   Pre-tax profit (PTP)   160.7 54.2 -28.8 -108.4 -57.5 -110.9 0.0 0.0   Net earnings   126.6 50.8 -18.1 -84.6 -44.9 -90.2 0.0 0.0   Pre-tax profit without non-rec. items   161 54.2 -28.8 -108 -57.5 -111 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 14.7 9.1 3.5 2,121 0.0 0.0   Shareholders equity total   2,879 2,876 57.8 -26.8 -71.8 -162 -202 -202   Interest-bearing liabilities   2.7 0.0 476 470 567 2,883 202 202   Balance sheet total (assets)   3,146 3,084 685 620 682 2,877 0.0 0.0   Net Debt   -633 -483 447 457 550 2,878 202 202     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   639 704 647 580 653 636 0.0 0.0   Gross profit growth   2.1% 10.2% -8.1% -10.4% 12.6% -2.5% -100.0% 0.0%   Employees   3 3 2 2 2 2 0 0   Employee growth %   0.0% 0.0% -33.3% 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)   3,146 3,084 685 620 682 2,877 0 0   Balance sheet change%   3.2% -2.0% -77.8% -9.6% 10.1% 321.6% -100.0% 0.0%   Added value   87.1 107.3 -25.1 -78.4 -8.4 143.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 13 -11 -11 2,099 -2,121 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 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   13.6% 15.2% -4.2% -14.5% -2.1% 19.6% 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 %   6.6% 6.2% 0.5% -12.6% -2.0% 6.6% 0.0% 0.0%   ROI %   7.1% 6.7% 0.5% -15.6% -2.6% 7.2% 0.0% 0.0%   ROE %   4.5% 1.8% -1.2% -25.0% -6.9% -5.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   91.5% 93.3% 8.4% -4.2% -9.5% -5.3% -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, %   -726.8% -449.6% -1,785.8% -582.9% -6,522.6% 2,006.2% 0.0% 0.0%   Gearing %   0.1% 0.0% 823.9% -1,751.0% -790.1% -1,779.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,562.6% 10,179.9% 15.9% 5.2% 8.4% 13.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.5 3.0 0.4 0.3 0.2 0.1 0.0 0.0   Current Ratio   4.1 6.4 2.2 1.7 1.3 0.7 0.0 0.0   Cash and cash equivalent   635.8 482.6 28.5 12.6 17.1 5.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   797.0 898.7 364.6 242.8 163.7 -308.4 -101.0 -101.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   29 36 -13 -39 -4 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   29 36 -13 -39 -4 72 0 0   EBIT / employee   29 36 -14 -42 -7 62 0 0   Net earnings / employee   42 17 -9 -42 -22 -45 0 0