Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEGIND 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  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% 1.9% 1.9%   Bankruptcy risk   1.8% 8.1% 1.5% 1.3% 2.0% 2.3% 9.0% 9.0%   Credit score (0-100)   73 32 75 79 67 64 27 27   Credit rating   A BB A A A BBB BB BB   Credit limit (kDKK)   1.9 0.0 20.1 128.1 0.6 0.1 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   4,379 4,357 6,553 7,010 6,260 6,286 0.0 0.0   EBITDA   1,652 678 1,996 1,777 715 722 0.0 0.0   EBIT   1,347 372 1,756 1,777 715 722 0.0 0.0   Pre-tax profit (PTP)   1,034.5 41.7 1,430.5 1,619.7 526.8 545.6 0.0 0.0   Net earnings   790.5 18.1 1,099.9 1,255.9 399.0 410.9 0.0 0.0   Pre-tax profit without non-rec. items   1,034 41.7 1,431 1,620 527 546 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   2,907 2,925 4,025 5,281 4,680 4,590 1,924 1,924   Interest-bearing liabilities   4,813 4,348 1,001 36.6 893 1,996 0.0 0.0   Balance sheet total (assets)   11,472 13,122 12,756 13,454 11,223 12,655 1,924 1,924   Net Debt   4,813 4,348 -1,061 -2,139 893 1,996 -1,924 -1,924     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   4,379 4,357 6,553 7,010 6,260 6,286 0.0 0.0   Gross profit growth   28.9% -0.5% 50.4% 7.0% -10.7% 0.4% -100.0% 0.0%   Employees   5 7 8 9 10 10 0 0   Employee growth %   0.0% 40.0% 14.3% 12.5% 11.1% 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)   11,472 13,122 12,756 13,454 11,223 12,655 1,924 1,924   Balance sheet change%   14.4% 14.4% -2.8% 5.5% -16.6% 12.8% -84.8% 0.0%   Added value   1,652.5 678.3 1,995.8 1,777.1 714.8 722.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -612 -612 -480 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   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   30.7% 8.5% 26.8% 25.3% 11.4% 11.5% 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 %   12.5% 3.0% 13.9% 13.6% 5.8% 6.0% 0.0% 0.0%   ROI %   18.3% 5.0% 29.1% 33.8% 12.9% 11.7% 0.0% 0.0%   ROE %   31.5% 0.6% 31.7% 27.0% 8.0% 8.9% 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 %   35.4% 37.5% 31.6% 39.3% 41.7% 36.3% 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, %   291.3% 641.0% -53.2% -120.3% 124.9% 276.5% 0.0% 0.0%   Gearing %   165.6% 148.7% 24.9% 0.7% 19.1% 43.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 7.2% 13.9% 30.3% 40.5% 12.2% 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   1.0 1.1 1.1 1.5 1.1 1.0 0.0 0.0   Current Ratio   1.5 1.6 1.5 1.9 1.9 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,062.1 2,175.1 0.0 0.0 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   3,402.8 4,682.6 4,007.5 6,284.2 5,209.3 4,843.3 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  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   330 97 249 197 71 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   330 97 249 197 71 72 0 0   EBIT / employee   269 53 219 197 71 72 0 0   Net earnings / employee   158 3 137 140 40 41 0 0