Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANDINSPEKTØR VEST 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% 1.6% 1.6%   Bankruptcy risk   1.3% 2.8% 5.3% 3.4% 3.3% 2.5% 11.2% 11.2%   Credit score (0-100)   81 60 42 53 55 62 22 22   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   17.4 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   1,579 1,718 1,493 2,376 2,237 2,627 0.0 0.0   EBITDA   703 464 165 332 239 682 0.0 0.0   EBIT   703 464 165 332 239 682 0.0 0.0   Pre-tax profit (PTP)   683.9 428.2 141.1 293.4 208.9 609.4 0.0 0.0   Net earnings   532.6 330.0 110.0 208.7 162.0 473.9 0.0 0.0   Pre-tax profit without non-rec. items   684 428 141 293 216 622 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   126 79.6 260 341 409 292 0.0 0.0   Shareholders equity total   1,056 886 666 875 829 1,303 578 578   Interest-bearing liabilities   12.2 529 1,226 660 1,351 801 0.0 0.0   Balance sheet total (assets)   2,879 3,584 4,633 4,056 4,333 4,116 578 578   Net Debt   -29.0 526 1,223 228 554 700 -578 -578     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   1,579 1,718 1,493 2,376 2,237 2,627 0.0 0.0   Gross profit growth   8.7% 8.8% -13.1% 59.2% -5.8% 17.4% -100.0% 0.0%   Employees   6 7 8 10 9 7 0 0   Employee growth %   20.0% 16.7% 14.3% 25.0% -10.0% -22.2% -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)   2,879 3,584 4,633 4,056 4,333 4,116 578 578   Balance sheet change%   -2.0% 24.5% 29.3% -12.4% 6.8% -5.0% -86.0% 0.0%   Added value   702.6 464.3 164.6 332.0 239.1 682.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -46 181 81 68 -118 -292 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 (%)   44.5% 27.0% 11.0% 14.0% 10.7% 26.0% 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 %   24.2% 14.4% 4.0% 7.6% 5.7% 16.1% 0.0% 0.0%   ROI %   37.3% 24.3% 7.1% 15.2% 11.3% 28.5% 0.0% 0.0%   ROE %   49.5% 34.0% 14.2% 27.1% 19.0% 44.5% 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 %   41.9% 26.6% 15.5% 21.6% 23.4% 33.3% 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, %   -4.1% 113.3% 743.0% 68.6% 231.7% 102.7% 0.0% 0.0%   Gearing %   1.2% 59.7% 184.0% 75.4% 163.0% 61.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.1% 13.4% 2.7% 4.1% 2.3% 5.6% 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   3.6 1.9 1.5 1.3 1.6 1.6 0.0 0.0   Current Ratio   2.4 1.7 1.3 1.3 1.2 1.5 0.0 0.0   Cash and cash equivalent   41.2 3.0 2.9 431.9 797.1 101.2 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   1,627.5 1,446.9 1,077.1 803.8 684.4 1,229.0 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  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   117 66 21 33 27 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   117 66 21 33 27 97 0 0   EBIT / employee   117 66 21 33 27 97 0 0   Net earnings / employee   89 47 14 21 18 68 0 0