Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Buus Lanng Invest 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 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 12.4% 4.9% 1.9% 2.4% 1.8% 12.5% 12.2%   Credit score (0-100)   0 20 44 68 64 70 19 19   Credit rating   N/A BB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.7 0.0 1.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 424 305 676 227 180 180 180   Gross profit   0.0 423 305 676 226 180 0.0 0.0   EBITDA   0.0 423 305 676 226 180 0.0 0.0   EBIT   0.0 423 305 676 226 180 0.0 0.0   Pre-tax profit (PTP)   0.0 422.4 299.0 746.1 5.7 206.1 0.0 0.0   Net earnings   0.0 329.5 233.2 582.0 4.5 160.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 422 299 746 5.7 206 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 50.0 50.0 50.0 50.0 50.0 0.0 0.0   Shareholders equity total   0.0 379 613 2,818 3,899 4,053 736 736   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 484 707 3,261 4,037 4,238 736 736   Net Debt   0.0 -38.7 -3.5 -1,516 -1,291 -1,483 -736 -736     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 424 305 676 227 180 180 180   Net sales growth   0.0% 0.0% -28.2% 122.1% -66.4% -20.8% 0.0% 0.0%   Gross profit   0.0 423 305 676 226 180 0.0 0.0   Gross profit growth   0.0% 0.0% -28.0% 122.1% -66.6% -20.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 484 707 3,261 4,037 4,238 736 736   Balance sheet change%   0.0% 0.0% 45.9% 361.4% 23.8% 5.0% -82.6% 0.0%   Added value   0.0 423.2 304.5 676.3 225.8 180.0 0.0 0.0   Added value %   0.0% 99.8% 100.0% 100.0% 99.4% 100.0% 0.0% 0.0%   Investments   0 50 0 0 0 0 -50 0   Net sales trend   0.0 0.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 99.8% 100.0% 100.0% 99.4% 100.0% 0.0% 0.0%   EBIT %   0.0% 99.8% 100.0% 100.0% 99.4% 100.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 77.7% 76.6% 86.1% 2.0% 89.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 77.7% 76.6% 86.1% 2.0% 89.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 99.7% 98.2% 110.3% 2.5% 114.5% 0.0% 0.0%   ROA %   0.0% 87.4% 51.1% 38.0% 12.0% 5.1% 0.0% 0.0%   ROI %   0.0% 111.5% 61.4% 43.9% 0.4% 5.3% 0.0% 0.0%   ROE %   0.0% 86.8% 47.0% 33.9% 0.1% 4.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 78.3% 86.7% 86.4% 96.6% 95.6% 100.0% 100.0%   Relative indebtedness %   0.0% 24.8% 30.9% 65.6% 60.7% 103.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 15.6% 29.8% -158.5% -507.5% -720.9% -409.0% -409.0%   Net int. bear. debt to EBITDA, %   0.0% -9.2% -1.2% -224.1% -571.8% -824.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.4 0.0 3.4 9.4 8.0 0.0 0.0   Current Ratio   0.0 0.4 0.0 3.4 9.4 8.0 0.0 0.0   Cash and cash equivalent   0.0 38.7 3.5 1,515.7 1,291.3 1,483.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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% 9.1% 1.2% 224.1% 568.1% 824.0% 409.0% 409.0%   Net working capital   0.0 -66.2 -90.7 -405.6 -108.7 -16.1 0.0 0.0   Net working capital %   0.0% -15.6% -29.8% -60.0% -47.8% -8.9% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0