Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lilleskoven Rådgivning, Lilleskoven registrerede revisorer 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% 1.2% 1.2%   Bankruptcy risk   9.5% 10.8% 12.2% 17.3% 11.1% 5.4% 17.6% 17.6%   Credit score (0-100)   27 24 19 8 21 40 9 9   Credit rating   BB BB BB BB BB BBB B B   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   12,183 1,498 -134 -334 104 787 0.0 0.0   EBITDA   4,455 1,495 -194 -405 -33.5 22.6 0.0 0.0   EBIT   4,455 1,495 -194 -405 -33.5 22.6 0.0 0.0   Pre-tax profit (PTP)   4,477.8 1,554.1 -144.4 -406.0 -27.4 18.1 0.0 0.0   Net earnings   3,508.7 1,212.2 -112.7 -406.0 43.0 40.0 0.0 0.0   Pre-tax profit without non-rec. items   4,478 1,554 -144 -406 -27.4 18.1 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   4,272 2,584 132 276 319 359 40.0 40.0   Interest-bearing liabilities   70.9 91.0 149 85.4 108 144 0.0 0.0   Balance sheet total (assets)   4,654 2,746 383 362 449 564 40.0 40.0   Net Debt   -1,792 -195 96.2 47.4 -41.1 -86.2 -40.0 -40.0     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   12,183 1,498 -134 -334 104 787 0.0 0.0   Gross profit growth   -3.5% -87.7% 0.0% -150.2% 0.0% 658.0% -100.0% 0.0%   Employees   12 0 0 0 1 2 0 0   Employee growth %   -45.5% -100.0% 0.0% 0.0% 0.0% 100.0% -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)   4,654 2,746 383 362 449 564 40 40   Balance sheet change%   -7.9% -41.0% -86.0% -5.6% 24.1% 25.6% -92.9% 0.0%   Added value   4,455.4 1,495.3 -193.6 -405.5 -33.5 22.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,078 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   3.0 4.0 -1.0 -2.0 -3.0 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 (%)   36.6% 99.8% 144.9% 121.3% -32.3% 2.9% 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 %   92.9% 42.3% -8.9% -108.8% -5.5% 4.5% 0.0% 0.0%   ROI %   126.1% 44.2% -9.4% -126.0% -5.6% 4.9% 0.0% 0.0%   ROE %   120.3% 35.4% -8.3% -198.6% 14.4% 11.8% 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 %   91.8% 94.1% 34.6% 76.4% 71.1% 63.7% 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, %   -40.2% -13.0% -49.7% -11.7% 122.4% -381.7% 0.0% 0.0%   Gearing %   1.7% 3.5% 112.7% 30.9% 34.0% 39.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 12.4% 4.2% 0.5% 5.3% 3.6% 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   14.1 18.0 1.5 4.2 3.5 2.8 0.0 0.0   Current Ratio   14.1 18.0 1.5 4.2 3.5 2.8 0.0 0.0   Cash and cash equivalent   1,863.3 285.8 53.0 38.0 149.5 229.8 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   4,323.5 2,593.7 132.4 276.4 319.4 359.5 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   371 0 0 0 -34 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   371 0 0 0 -34 11 0 0   EBIT / employee   371 0 0 0 -34 11 0 0   Net earnings / employee   292 0 0 0 43 20 0 0