Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L.J. STUDIO 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% 2.3% 2.3%   Bankruptcy risk   4.8% 2.8% 3.4% 2.8% 2.7% 5.9% 12.0% 11.7%   Credit score (0-100)   46 60 54 57 60 38 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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   523 655 313 339 377 110 0.0 0.0   EBITDA   127 444 274 287 223 -93.5 0.0 0.0   EBIT   -17.4 320 132 145 103 -215 0.0 0.0   Pre-tax profit (PTP)   -45.1 303.0 120.4 131.6 81.4 -227.4 0.0 0.0   Net earnings   -44.4 297.1 99.8 103.4 61.1 -179.5 0.0 0.0   Pre-tax profit without non-rec. items   -45.1 303 120 132 81.4 -227 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   360 574 578 481 362 615 0.0 0.0   Shareholders equity total   181 478 578 681 742 563 438 438   Interest-bearing liabilities   508 556 466 468 441 422 0.0 0.0   Balance sheet total (assets)   836 1,293 1,109 1,334 1,339 1,132 438 438   Net Debt   222 151 310 57.1 -183 293 -438 -438     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   523 655 313 339 377 110 0.0 0.0   Gross profit growth   43.3% 25.4% -52.3% 8.3% 11.3% -70.9% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   836 1,293 1,109 1,334 1,339 1,132 438 438   Balance sheet change%   6.2% 54.6% -14.2% 20.3% 0.4% -15.5% -61.3% 0.0%   Added value   127.2 444.0 273.9 287.2 245.4 -93.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -90 90 -137 -239 -239 132 -615 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -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 (%)   -3.3% 48.8% 42.3% 42.8% 27.4% -195.5% 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 %   -2.1% 30.1% 11.0% 11.9% 7.8% -17.1% 0.0% 0.0%   ROI %   -2.7% 37.2% 12.7% 13.1% 8.9% -19.4% 0.0% 0.0%   ROE %   -21.9% 90.3% 18.9% 16.4% 8.6% -27.5% 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 %   21.6% 37.0% 52.1% 51.0% 55.4% 49.7% 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, %   174.8% 33.9% 113.1% 19.9% -81.9% -312.8% 0.0% 0.0%   Gearing %   281.1% 116.3% 80.6% 68.7% 59.4% 75.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 3.2% 2.3% 2.9% 5.1% 3.8% 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   0.7 0.9 1.0 1.3 1.7 0.9 0.0 0.0   Current Ratio   0.7 0.9 1.0 1.3 1.7 0.9 0.0 0.0   Cash and cash equivalent   285.4 405.2 155.8 410.8 623.6 129.8 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   -179.7 -96.2 7.9 208.0 386.7 -52.5 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   64 444 274 287 245 -94 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   64 444 274 287 223 -94 0 0   EBIT / employee   -9 320 132 145 103 -215 0 0   Net earnings / employee   -22 297 100 103 61 -179 0 0