Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L.L.S. HOLDING 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% 0.4%   Bankruptcy risk   2.7% 1.8% 5.2% 2.0% 2.5% 2.4% 12.1% 10.1%   Credit score (0-100)   62 73 42 67 62 63 20 24   Credit rating   BBB A BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 1.8 0.0 0.3 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   165 26.5 23.8 66.2 103 102 0.0 0.0   EBITDA   165 26.5 23.8 66.2 103 -25.0 0.0 0.0   EBIT   162 21.7 17.2 65.6 103 -32.1 0.0 0.0   Pre-tax profit (PTP)   -121.1 441.4 737.7 201.5 -615.5 45.1 0.0 0.0   Net earnings   -94.6 344.5 575.4 155.7 -480.6 34.5 0.0 0.0   Pre-tax profit without non-rec. items   -121 441 738 201 -616 45.1 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   41.0 41.0 41.0 41.0 41.0 41.0 0.0 0.0   Shareholders equity total   2,846 3,082 3,548 2,704 2,109 2,025 1,778 1,778   Interest-bearing liabilities   9.2 13.5 14.0 424 81.2 54.6 0.0 0.0   Balance sheet total (assets)   2,860 3,102 3,714 3,168 2,221 2,087 1,778 1,778   Net Debt   -2,308 -2,688 -3,619 -2,571 -1,767 -1,783 -1,778 -1,778     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   165 26.5 23.8 66.2 103 102 0.0 0.0   Gross profit growth   0.0% -83.9% -10.3% 178.2% 55.2% -1.2% -100.0% 0.0%   Employees   0 0 0 0 0 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)   2,860 3,102 3,714 3,168 2,221 2,087 1,778 1,778   Balance sheet change%   -12.1% 8.5% 19.7% -14.7% -29.9% -6.0% -14.8% 0.0%   Added value   164.5 26.5 23.8 66.2 103.4 -25.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3 -5 -7 -1 0 -7 -41 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   98.5% 81.6% 72.2% 99.0% 100.0% -31.6% 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 %   14.5% 15.1% 22.0% 9.3% 4.1% 2.3% 0.0% 0.0%   ROI %   14.6% 15.1% 22.5% 9.5% 4.2% 2.3% 0.0% 0.0%   ROE %   -3.1% 11.6% 17.4% 5.0% -20.0% 1.7% 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 %   99.5% 99.4% 95.5% 85.3% 94.9% 97.1% 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, %   -1,402.7% -10,134.5% -15,210.1% -3,883.7% -1,719.6% 7,126.9% 0.0% 0.0%   Gearing %   0.3% 0.4% 0.4% 15.7% 3.9% 2.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12,309.5% 68.7% 87.9% 53.8% 287.8% 5.8% 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   198.8 157.1 22.0 6.7 19.4 33.2 0.0 0.0   Current Ratio   198.8 157.1 22.0 6.7 19.4 33.2 0.0 0.0   Cash and cash equivalent   2,316.8 2,701.4 3,632.8 2,994.3 1,847.8 1,837.5 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   2,025.9 1,875.3 3,498.6 475.9 591.6 435.7 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 -25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -25 0 0   EBIT / employee   0 0 0 0 0 -32 0 0   Net earnings / employee   0 0 0 0 0 34 0 0