Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOKALREVISION REGISTRERET REVISIONSANPARTSSELSKAB Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   1.4% 1.0% 1.3% 1.9% 1.6% 1.2% 9.5% 9.5%   Credit score (0-100)   80 87 79 69 73 81 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   24.6 209.6 46.8 0.7 5.6 79.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,939 3,041 2,996 2,338 2,763 2,993 0.0 0.0   EBITDA   546 709 548 7.7 421 232 0.0 0.0   EBIT   533 664 499 -41.3 372 183 0.0 0.0   Pre-tax profit (PTP)   539.4 842.6 638.6 -23.0 430.3 379.8 0.0 0.0   Net earnings   412.5 596.2 491.8 -18.9 334.9 295.2 0.0 0.0   Pre-tax profit without non-rec. items   539 843 639 -23.0 430 380 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   11.4 227 178 129 80.4 31.3 0.0 0.0   Shareholders equity total   1,590 2,118 2,541 2,453 2,716 2,938 2,662 2,662   Interest-bearing liabilities   78.2 279 160 86.3 21.4 15.1 0.0 0.0   Balance sheet total (assets)   2,387 3,554 3,547 3,026 3,585 3,797 2,662 2,662   Net Debt   -346 -964 -684 -755 -883 -1,474 -2,662 -2,662     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,939 3,041 2,996 2,338 2,763 2,993 0.0 0.0   Gross profit growth   10.8% 3.5% -1.5% -21.9% 18.2% 8.3% -100.0% 0.0%   Employees   0 0 0 0 0 5 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)   2,387 3,554 3,547 3,026 3,585 3,797 2,662 2,662   Balance sheet change%   5.9% 48.9% -0.2% -14.7% 18.5% 5.9% -29.9% 0.0%   Added value   545.8 709.3 547.7 7.7 421.1 232.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -140 171 -98 -98 -98 -98 -31 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 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   18.1% 21.9% 16.6% -1.8% 13.5% 6.1% 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 %   24.8% 29.6% 18.9% 2.6% 14.0% 11.3% 0.0% 0.0%   ROI %   34.7% 39.9% 25.5% 3.3% 17.4% 14.6% 0.0% 0.0%   ROE %   29.8% 32.2% 21.1% -0.8% 13.0% 10.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   66.6% 59.6% 71.6% 81.1% 75.8% 77.4% 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, %   -63.4% -135.9% -124.9% -9,760.5% -209.8% -634.1% 0.0% 0.0%   Gearing %   4.9% 13.2% 6.3% 3.5% 0.8% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.2% 20.4% 15.2% 88.6% 59.5% 197.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   3.7 3.4 4.7 5.8 4.6 4.9 0.0 0.0   Current Ratio   3.7 3.4 4.7 5.8 4.7 4.9 0.0 0.0   Cash and cash equivalent   424.0 1,243.1 844.5 841.6 904.7 1,489.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,586.2 1,966.6 2,116.5 2,290.5 2,141.0 2,507.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 46 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 46 0 0   EBIT / employee   0 0 0 0 0 37 0 0   Net earnings / employee   0 0 0 0 0 59 0 0