Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Langdal Skovbrug 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  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% 0.2% 0.2%   Bankruptcy risk   3.4% 3.1% 2.0% 14.3% 13.6% 20.8% 19.7% 19.7%   Credit score (0-100)   55 58 69 14 16 4 6 6   Credit rating   BBB BBB A BB BB B B B   Credit limit (kDKK)   0.0 0.0 0.3 0.0 0.0 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   -17.6 -98.1 -24.5 -326 -27.0 -36.9 0.0 0.0   EBITDA   -17.6 -98.1 -24.5 -326 -27.0 -36.9 0.0 0.0   EBIT   -42.5 -138 -63.9 -341 -27.0 -36.9 0.0 0.0   Pre-tax profit (PTP)   159.9 473.4 519.7 27,733.3 331.1 -36.9 0.0 0.0   Net earnings   167.4 500.1 530.2 27,766.5 258.3 -28.8 0.0 0.0   Pre-tax profit without non-rec. items   160 473 520 27,733 331 -36.9 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   94.8 55.3 15.8 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   975 1,475 2,005 29,771 30,030 501 0.9 0.9   Interest-bearing liabilities   353 300 307 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,328 2,062 2,402 29,861 30,094 501 0.9 0.9   Net Debt   330 300 307 0.0 -401 -399 -0.9 -0.9     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   -17.6 -98.1 -24.5 -326 -27.0 -36.9 0.0 0.0   Gross profit growth   -41.1% -456.2% 75.1% -1,231.4% 91.7% -36.8% 0.0% 0.0%   Employees   3 3 3 3 3 3 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)   1,328 2,062 2,402 29,861 30,094 501 1 1   Balance sheet change%   -50.6% 55.2% 16.5% 1,143.4% 0.8% -98.3% -99.8% 0.0%   Added value   -17.6 -98.1 -24.5 -325.7 -11.2 -36.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   70 -79 -79 -32 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  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 (%)   241.0% 140.3% 261.4% 104.9% 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 %   8.3% 28.6% 23.6% 172.7% 1.4% -0.2% 0.0% 0.0%   ROI %   8.5% 31.2% 25.8% 173.7% 1.4% -0.2% 0.0% 0.0%   ROE %   18.8% 40.8% 30.5% 174.8% 0.9% -0.2% 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 %   73.4% 71.5% 83.5% 99.7% 99.8% 100.0% 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, %   -1,869.7% -305.8% -1,253.8% 0.0% 1,486.9% 1,080.4% 0.0% 0.0%   Gearing %   36.3% 20.3% 15.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 3.3% 2.2% 84.3% 0.0% 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   1.9 1.5 1.7 331.8 466.4 0.0 0.0 0.0   Current Ratio   1.9 1.5 1.7 331.8 466.4 0.0 0.0 0.0   Cash and cash equivalent   23.7 0.0 0.0 0.0 401.5 399.0 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   319.8 264.6 266.7 29,771.5 30,029.7 500.9 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  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   -6 -33 -8 -109 -4 -12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -6 -33 -8 -109 -9 -12 0 0   EBIT / employee   -14 -46 -21 -114 -9 -12 0 0   Net earnings / employee   56 167 177 9,255 86 -10 0 0