Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Levinsen Software ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   8.5% 4.5% 2.6% 1.4% 0.8% 0.8% 9.1% 8.9%   Credit score (0-100)   30 48 61 78 90 91 27 28   Credit rating   BB BBB BBB A A AA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 33.5 377.2 479.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   136 0 0 0 0 0 0 0   Gross profit   86.0 420 1,208 3,221 3,503 2,929 0.0 0.0   EBITDA   86.0 420 805 1,316 1,369 1,276 0.0 0.0   EBIT   82.0 410 789 1,305 1,355 1,265 0.0 0.0   Pre-tax profit (PTP)   78.5 407.9 782.5 1,267.1 1,341.1 1,407.9 0.0 0.0   Net earnings   61.3 318.2 601.8 982.2 1,044.3 1,097.0 0.0 0.0   Pre-tax profit without non-rec. items   78.5 408 782 1,267 1,341 1,408 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   8.0 15.9 0.0 60.7 46.4 35.3 0.0 0.0   Shareholders equity total   71.3 389 841 1,597 2,342 3,039 2,599 2,599   Interest-bearing liabilities   0.0 0.0 0.0 2.1 227 441 0.0 0.0   Balance sheet total (assets)   121 530 1,263 2,423 3,330 4,213 2,599 2,599   Net Debt   -84.7 -491 -904 -2,141 -2,639 -3,042 -2,599 -2,599     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   136 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   86.0 420 1,208 3,221 3,503 2,929 0.0 0.0   Gross profit growth   0.0% 388.3% 187.4% 166.7% 8.8% -16.4% -100.0% 0.0%   Employees   0 0 1 4 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 300.0% 0.0% -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)   121 530 1,263 2,423 3,330 4,213 2,599 2,599   Balance sheet change%   0.0% 337.2% 138.4% 91.9% 37.5% 26.5% -38.3% 0.0%   Added value   86.0 420.2 805.1 1,315.8 1,366.1 1,276.3 0.0 0.0   Added value %   63.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4 -2 -32 50 -29 -22 -35 0   Net sales trend   0.0 -1.0 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  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A EBITDA %   63.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   60.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   95.4% 97.6% 65.4% 40.5% 38.7% 43.2% 0.0% 0.0%   Net Earnings %   44.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   47.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   57.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   67.7% 126.1% 88.1% 70.9% 47.1% 37.4% 0.0% 0.0%   ROI %   115.1% 178.1% 128.3% 107.0% 65.0% 46.6% 0.0% 0.0%   ROE %   86.0% 138.1% 97.8% 80.6% 53.0% 40.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   58.8% 73.5% 66.6% 65.9% 70.3% 72.1% 100.0% 100.0%   Relative indebtedness %   36.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -25.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -98.4% -116.9% -112.3% -162.7% -192.7% -238.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.1% 9.7% 14.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3,769.5% 12.2% 1.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   2.3 3.7 3.0 2.8 3.1 3.2 0.0 0.0   Current Ratio   2.3 3.7 3.0 2.8 3.1 3.2 0.0 0.0   Cash and cash equivalent   84.7 491.4 903.9 2,143.1 2,866.2 3,482.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Trade debtors turnover (days)   50.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   68.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   82.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   63.3 373.6 841.2 918.4 1,528.9 1,900.0 0.0 0.0   Net working capital %   46.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 805 329 342 425 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 805 329 342 425 0 0   EBIT / employee   0 0 789 326 339 422 0 0   Net earnings / employee   0 0 602 246 261 366 0 0