Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANGKJÆR INVESTMENT 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% 1.5% 1.5%   Bankruptcy risk   2.0% 1.7% 2.2% 1.6% 2.4% 2.1% 8.4% 8.4%   Credit score (0-100)   70 74 66 74 63 65 29 29   Credit rating   A A BBB A BBB BBB BB BB   Credit limit (kDKK)   0.8 5.9 0.3 25.5 0.1 0.5 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   200 190 146 798 97.7 101 0.0 0.0   EBITDA   200 190 146 798 97.7 101 0.0 0.0   EBIT   185 174 131 782 93.2 96.7 0.0 0.0   Pre-tax profit (PTP)   753.7 1,331.3 1,635.0 1,584.0 -876.5 102.7 0.0 0.0   Net earnings   730.0 1,264.4 1,607.4 1,404.1 -703.0 -34.9 0.0 0.0   Pre-tax profit without non-rec. items   754 1,331 1,635 1,584 -877 103 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   2,312 2,296 2,281 790 785 781 0.0 0.0   Shareholders equity total   6,846 8,061 9,468 10,672 9,769 9,634 9,447 9,447   Interest-bearing liabilities   1,820 3,739 2,406 2,531 1,578 1,491 0.0 0.0   Balance sheet total (assets)   8,828 11,918 12,014 13,271 11,385 11,164 9,447 9,447   Net Debt   1,309 3,583 2,406 1,342 -3,110 -3,624 -9,447 -9,447     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   200 190 146 798 97.7 101 0.0 0.0   Gross profit growth   88.7% -5.3% -22.9% 445.3% -87.8% 3.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,828 11,918 12,014 13,271 11,385 11,164 9,447 9,447   Balance sheet change%   10.3% 35.0% 0.8% 10.5% -14.2% -1.9% -15.4% 0.0%   Added value   200.4 189.7 146.3 797.7 108.6 101.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   777 -31 -31 -1,506 -9 -9 -781 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   92.4% 91.9% 89.5% 98.1% 95.4% 95.5% 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 %   10.2% 13.3% 14.1% 13.2% 1.1% 7.5% 0.0% 0.0%   ROI %   10.4% 13.5% 14.2% 13.3% 1.1% 7.5% 0.0% 0.0%   ROE %   11.2% 17.0% 18.3% 13.9% -6.9% -0.4% 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 %   77.6% 67.6% 78.8% 80.4% 85.8% 86.3% 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, %   653.3% 1,888.6% 1,644.8% 168.3% -3,184.1% -3,580.5% 0.0% 0.0%   Gearing %   26.6% 46.4% 25.4% 23.7% 16.1% 15.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 1.9% 1.6% 3.4% 49.1% 48.4% 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   0.5 0.1 0.0 1.3 3.0 4.0 0.0 0.0   Current Ratio   0.5 0.1 0.0 1.3 3.0 4.0 0.0 0.0   Cash and cash equivalent   511.5 156.0 0.0 1,188.5 4,687.8 5,115.0 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   -1,031.2 -2,957.6 -1,679.1 -495.9 -1,432.0 -464.6 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0