Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LONDON INVEST 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  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   2.2% 3.2% 2.5% 2.6% 2.1% 1.7% 7.7% 7.7%   Credit score (0-100)   67 55 60 61 65 73 32 32   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.4 0.0 0.1 0.1 1.2 22.0 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   3,879 28,616 434 -93.7 -68.4 -53.4 0.0 0.0   EBITDA   3,113 28,516 -672 -93.7 -68.4 -53.4 0.0 0.0   EBIT   3,113 28,516 -672 -93.7 -68.4 -53.4 0.0 0.0   Pre-tax profit (PTP)   3,251.3 28,435.9 -853.7 -87.7 176.5 358.1 0.0 0.0   Net earnings   2,495.4 22,170.9 -673.2 -68.4 137.7 279.3 0.0 0.0   Pre-tax profit without non-rec. items   3,251 28,436 -854 -87.7 176 358 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   13,465 14,632 19,291 19,291 20,505 20,505 0.0 0.0   Shareholders equity total   10,899 27,720 27,047 26,978 27,116 27,395 27,270 27,270   Interest-bearing liabilities   40.1 36.1 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21,480 46,038 32,226 32,166 28,787 29,139 27,270 27,270   Net Debt   -1,251 -9,394 -9,266 -9,255 -76.4 -18.8 -27,270 -27,270     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   3,879 28,616 434 -93.7 -68.4 -53.4 0.0 0.0   Gross profit growth   -75.5% 637.8% -98.5% 0.0% 27.0% 22.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   21,480 46,038 32,226 32,166 28,787 29,139 27,270 27,270   Balance sheet change%   11.4% 114.3% -30.0% -0.2% -10.5% 1.2% -6.4% 0.0%   Added value   3,113.1 28,516.5 -671.7 -93.7 -68.4 -53.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,038 1,167 4,659 0 1,214 0 -20,505 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 -2.0 -3.0 -4.0 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 (%)   80.3% 99.7% -154.9% 100.0% 100.0% 100.0% 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 %   16.4% 84.4% -1.5% -0.2% 0.7% 1.2% 0.0% 0.0%   ROI %   26.3% 136.1% -2.1% -0.2% 0.7% 1.2% 0.0% 0.0%   ROE %   21.7% 114.8% -2.5% -0.3% 0.5% 1.0% 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 %   50.7% 60.2% 83.9% 83.9% 94.2% 94.0% 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, %   -40.2% -32.9% 1,379.5% 9,876.5% 111.6% 35.2% 0.0% 0.0%   Gearing %   0.4% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   231.7% 171.3% 1,392.7% 0.0% 0.0% 0.0% 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   0.9 1.9 3.6 3.6 323.9 433.0 0.0 0.0   Current Ratio   0.9 1.9 3.6 3.6 323.9 433.0 0.0 0.0   Cash and cash equivalent   1,291.5 9,429.7 9,265.7 9,254.6 76.4 18.8 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   -1,217.7 14,874.2 9,381.5 9,293.8 8,255.8 8,613.9 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   3,113 28,516 -672 -94 -68 -53 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,113 28,516 -672 -94 -68 -53 0 0   EBIT / employee   3,113 28,516 -672 -94 -68 -53 0 0   Net earnings / employee   2,495 22,171 -673 -68 138 279 0 0