Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEIJMA 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   7.7% 7.3% 5.5% 6.7% 10.4% 7.9% 12.1% 11.8%   Credit score (0-100)   33 35 41 34 23 30 20 20   Credit rating   BB BBB BBB BBB BB BB 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   372 290 936 475 196 158 0.0 0.0   EBITDA   2.2 -78.3 585 39.7 -138 53.3 0.0 0.0   EBIT   2.2 -78.3 585 39.7 -138 53.3 0.0 0.0   Pre-tax profit (PTP)   2.1 -79.6 631.5 43.1 -81.2 46.7 0.0 0.0   Net earnings   1.5 -78.4 508.1 32.4 -63.4 36.4 0.0 0.0   Pre-tax profit without non-rec. items   2.1 -79.6 632 43.1 -81.2 46.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   225 146 654 687 623 660 535 535   Interest-bearing liabilities   147 663 656 351 0.4 0.0 0.0 0.0   Balance sheet total (assets)   754 1,136 1,974 2,222 838 780 535 535   Net Debt   -105 50.2 -741 -1,128 -376 -434 -535 -535     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   372 290 936 475 196 158 0.0 0.0   Gross profit growth   -35.3% -22.0% 222.3% -49.2% -58.8% -19.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   754 1,136 1,974 2,222 838 780 535 535   Balance sheet change%   12.8% 50.7% 73.7% 12.6% -62.3% -6.8% -31.5% 0.0%   Added value   2.2 -78.3 585.0 39.7 -137.6 53.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 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 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.6% -27.0% 62.5% 8.3% -70.2% 33.7% 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 %   0.3% -8.3% 40.8% 2.3% -5.3% 6.8% 0.0% 0.0%   ROI %   0.7% -13.2% 59.8% 4.2% -9.7% 8.6% 0.0% 0.0%   ROE %   0.7% -42.3% 126.9% 4.8% -9.7% 5.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   29.8% 12.9% 33.2% 30.9% 74.4% 84.5% 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, %   -4,716.5% -64.2% -126.6% -2,844.0% 273.3% -813.9% 0.0% 0.0%   Gearing %   65.4% 452.8% 100.3% 51.0% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.3% 0.4% 1.2% 0.2% 4,203.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 1.1 1.5 1.4 3.9 6.5 0.0 0.0   Current Ratio   1.4 1.1 1.5 1.4 3.9 6.5 0.0 0.0   Cash and cash equivalent   252.2 612.4 1,397.3 1,478.8 376.4 433.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   226.0 146.4 654.5 686.9 623.4 659.8 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2 -78 585 40 -138 53 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2 -78 585 40 -138 53 0 0   EBIT / employee   2 -78 585 40 -138 53 0 0   Net earnings / employee   1 -78 508 32 -63 36 0 0