CVR number 41432063
Industry 70.2200 Business and other management consultancy activities

Logic Support ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  0.0% 5.1% 3.3% 2.8% 4.5%  
Credit score (0-100)  0 43 54 59 45  
Credit rating  N/A BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  0.0 880 1,059 975 661  
EBITDA  0.0 369 402 312 105  
EBIT  0.0 369 402 312 105  
Pre-tax profit (PTP)  0.0 367.2 399.4 310.9 105.0  
Net earnings  0.0 285.6 311.5 241.6 80.3  
Pre-tax profit without non-rec. items  0.0 367 399 311 105  
 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 326 357 289 129  
Interest-bearing liabilities  0.0 0.0 87.8 133 60.2  
Balance sheet total (assets)  0.0 532 623 599 444  
Net Debt  0.0 -209 -295 -336 -125  
 
See the entire balance sheet

Volume 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 880 1,059 975 661  
Gross profit growth  0.0% 0.0% 20.4% -7.9% -32.3%  
Employees  0 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 532 623 599 444  
Balance sheet change%  0.0% 0.0% 17.0% -3.7% -25.9%  
Added value  0.0 369.1 402.0 311.7 105.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 1.0 2.0 3.0 4.0  

Profitability 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 42.0% 38.0% 32.0% 15.9%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 69.3% 69.6% 51.0% 20.2%  
ROI %  0.0% 113.3% 104.3% 71.9% 34.5%  
ROE %  0.0% 87.7% 91.3% 74.8% 38.4%  

Solidity 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  0.0% 61.2% 57.4% 48.2% 29.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% -56.5% -73.4% -107.7% -118.7%  
Gearing %  0.0% 0.0% 24.6% 46.0% 46.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 6.1% 0.7% 0.3%  

Liquidity 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.0 2.6 3.5 2.5 1.5  
Current Ratio  0.0 2.6 3.5 2.5 1.5  
Cash and cash equivalent  0.0 208.6 382.9 468.5 184.8  

Capital use efficiency 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 325.6 445.0 358.1 153.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 369 402 312 105  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 369 402 312 105  
EBIT / employee  0 369 402 312 105  
Net earnings / employee  0 286 312 242 80