Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LS ENERGI & TEKNIK 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% 6.1% 6.1%   Bankruptcy risk   2.3% 1.8% 3.2% 2.8% 2.1% 4.5% 13.1% 12.8%   Credit score (0-100)   67 73 55 58 67 45 18 18   Credit rating   BBB A BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 1.1 0.0 0.0 0.1 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   629 903 444 489 771 574 0.0 0.0   EBITDA   315 560 123 202 446 201 0.0 0.0   EBIT   273 498 42.1 139 358 71.8 0.0 0.0   Pre-tax profit (PTP)   280.9 504.4 47.0 154.4 366.9 86.9 0.0 0.0   Net earnings   218.7 393.1 34.2 120.5 286.2 67.3 0.0 0.0   Pre-tax profit without non-rec. items   281 504 47.0 154 367 86.9 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   59.0 314 233 170 387 258 0.0 0.0   Shareholders equity total   770 963 997 918 904 671 421 421   Interest-bearing liabilities   0.0 0.0 15.5 15.5 15.5 15.5 0.0 0.0   Balance sheet total (assets)   1,155 1,334 1,303 1,192 1,240 1,060 421 421   Net Debt   -397 -620 -210 -65.5 -157 -68.5 -421 -421     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   629 903 444 489 771 574 0.0 0.0   Gross profit growth   4.4% 43.7% -50.8% 10.3% 57.5% -25.5% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   -100.0% 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)   1,155 1,334 1,303 1,192 1,240 1,060 421 421   Balance sheet change%   5.1% 15.5% -2.3% -8.5% 4.0% -14.6% -60.2% 0.0%   Added value   315.2 560.0 122.5 202.4 421.8 201.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -84 193 -161 -127 129 -259 -258 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 (%)   43.5% 55.1% 9.5% 28.4% 46.5% 12.5% 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 %   24.9% 40.5% 3.8% 12.4% 30.2% 7.6% 0.0% 0.0%   ROI %   36.9% 58.0% 5.0% 15.9% 39.5% 10.8% 0.0% 0.0%   ROE %   28.7% 45.4% 3.5% 12.6% 31.4% 8.5% 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 %   66.7% 72.2% 76.6% 77.0% 72.9% 63.4% 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, %   -125.8% -110.7% -171.3% -32.4% -35.2% -34.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.6% 1.7% 1.7% 2.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 38.6% 3.8% 5.5% 0.0% 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   2.8 2.8 3.5 3.8 2.6 1.9 0.0 0.0   Current Ratio   2.8 2.8 3.5 3.8 2.6 2.1 0.0 0.0   Cash and cash equivalent   396.5 619.8 225.4 81.0 172.4 84.0 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   711.1 655.2 764.1 749.8 525.2 413.8 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   0 0 0 0 0 201 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 201 0 0   EBIT / employee   0 0 0 0 0 72 0 0   Net earnings / employee   0 0 0 0 0 67 0 0