Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOGICON NORDIC 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.1% 3.3% 3.2% 4.6% 1.6% 2.9% 8.6% 8.4%   Credit score (0-100)   50 55 54 46 73 58 29 29   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 0.0 58.9 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   19,135 24,266 24,558 28,181 22,506 19,056 0.0 0.0   EBITDA   1,364 6,117 4,765 9,694 4,295 -1,030 0.0 0.0   EBIT   1,364 6,117 4,765 9,694 3,758 -1,373 0.0 0.0   Pre-tax profit (PTP)   563.0 4,828.6 4,023.4 7,255.4 3,790.6 -1,933.0 0.0 0.0   Net earnings   563.0 4,828.6 4,023.4 7,255.4 3,005.0 -1,510.6 0.0 0.0   Pre-tax profit without non-rec. items   1,364 6,117 4,765 9,694 3,791 -1,933 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 711 0.0 0.0   Shareholders equity total   -15,057 -19,386 -21,209 25,840 25,695 21,534 14,284 14,284   Interest-bearing liabilities   0.0 0.0 0.0 0.0 16,478 23,739 0.0 0.0   Balance sheet total (assets)   50,089 50,867 61,565 61,962 54,357 60,738 14,284 14,284   Net Debt   0.0 0.0 0.0 0.0 14,990 22,939 -14,284 -14,284     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   19,135 24,266 24,558 28,181 22,506 19,056 0.0 0.0   Gross profit growth   -5.7% 26.8% 1.2% 14.8% -20.1% -15.3% -100.0% 0.0%   Employees   34 33 36 32 32 33 0 0   Employee growth %   0.0% -2.9% 9.1% -11.1% 0.0% 3.1% -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)   50,089 50,867 61,565 61,962 54,357 60,738 14,284 14,284   Balance sheet change%   -0.5% 1.6% 21.0% 0.6% -12.3% 11.7% -76.5% 0.0%   Added value   1,364.1 6,117.5 4,764.9 9,693.8 3,757.8 -1,030.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,777 0 0 0 -537 368 -711 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 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   7.1% 25.2% 19.4% 34.4% 16.7% -7.2% 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 %   2.4% 9.0% 6.2% 13.4% 8.2% -1.1% 0.0% 0.0%   ROI %   2.7% 9.0% 6.2% 13.4% 9.1% -1.5% 0.0% 0.0%   ROE %   -690.7% -28.0% -19.8% 313.4% 11.7% -6.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 100.0% 48.3% 35.6% 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, %   0.0% 0.0% 0.0% 0.0% 349.0% -2,227.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 64.1% 110.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 11.7% 6.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,487.2 799.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   0.0 0.0 0.0 0.0 -26,398.3 20,182.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   40 185 132 303 117 -31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 185 132 303 134 -31 0 0   EBIT / employee   40 185 132 303 117 -42 0 0   Net earnings / employee   17 146 112 227 94 -46 0 0