Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LHFO A/S 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.9% 1.1% 1.3% 2.8% 1.1% 1.5% 6.3% 6.3%   Credit score (0-100)   71 84 78 58 83 77 37 37   Credit rating   A A A BBB A A BBB BBB   Credit limit (kDKK)   80.4 15,596.1 5,083.2 0.2 19,596.2 2,259.1 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   -556 -1,962 -3,929 -8,657 -3,038 -4,459 0.0 0.0   EBITDA   -1,306 -2,962 -4,579 -9,737 -4,118 -8,609 0.0 0.0   EBIT   -1,306 -2,962 -4,579 -9,737 -4,118 -8,609 0.0 0.0   Pre-tax profit (PTP)   179,520.9 19,323.0 36,792.7 -14,114.4 64,409.5 81,448.1 0.0 0.0   Net earnings   177,967.4 15,158.8 30,087.9 -9,428.1 49,111.4 63,910.7 0.0 0.0   Pre-tax profit without non-rec. items   179,521 19,323 36,793 -14,114 64,409 81,448 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   391,769 406,928 437,016 427,587 476,699 540,609 320,609 320,609   Interest-bearing liabilities   15,194 28,302 127,075 131,100 119,318 83,658 0.0 0.0   Balance sheet total (assets)   441,285 439,867 587,964 560,148 606,971 647,406 320,609 320,609   Net Debt   -288,479 -269,711 -274,679 -219,284 -267,440 -280,611 -320,609 -320,609     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   -556 -1,962 -3,929 -8,657 -3,038 -4,459 0.0 0.0   Gross profit growth   -1.4% -253.1% -100.3% -120.3% 64.9% -46.8% 0.0% 0.0%   Employees   1 2 2 4 4 4 0 0   Employee growth %   0.0% 100.0% 0.0% 100.0% 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)   441,285 439,867 587,964 560,148 606,971 647,406 320,609 320,609   Balance sheet change%   104.6% -0.3% 33.7% -4.7% 8.4% 6.7% -50.5% 0.0%   Added value   -1,305.6 -2,961.9 -4,579.2 -9,737.2 -4,118.0 -8,609.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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  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 (%)   235.0% 151.0% 116.5% 112.5% 135.6% 193.1% 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 %   54.9% 4.8% 7.7% 2.7% 11.8% 13.6% 0.0% 0.0%   ROI %   55.5% 4.9% 7.9% 2.6% 11.4% 14.0% 0.0% 0.0%   ROE %   58.8% 3.8% 7.1% -2.2% 10.9% 12.6% 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 %   88.8% 92.5% 74.3% 76.3% 78.5% 83.5% 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, %   22,095.0% 9,105.9% 5,998.5% 2,252.0% 6,494.5% 3,259.3% 0.0% 0.0%   Gearing %   3.9% 7.0% 29.1% 30.7% 25.0% 15.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.2% 8.4% 3.5% 22.9% 3.7% 3.6% 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   14.1 38.4 3.2 6.4 3.6 3.8 0.0 0.0   Current Ratio   14.1 38.4 3.2 6.4 3.6 3.8 0.0 0.0   Cash and cash equivalent   303,672.5 298,013.2 401,753.6 350,384.2 386,758.3 364,269.2 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   2,401.4 74,753.6 -86,174.3 13,078.0 -72,157.8 -65,007.0 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  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   -1,306 -1,481 -2,290 -2,434 -1,029 -2,152 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,306 -1,481 -2,290 -2,434 -1,029 -2,152 0 0   EBIT / employee   -1,306 -1,481 -2,290 -2,434 -1,029 -2,152 0 0   Net earnings / employee   177,967 7,579 15,044 -2,357 12,278 15,978 0 0