Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S LÜNEN 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.2% 1.2% 1.3% 2.8% 1.5% 8.3% 8.2%   Credit score (0-100)   85 82 80 79 58 76 29 30   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   1,060.9 628.1 605.4 322.8 0.0 85.8 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   2,497 2,148 2,103 2,419 2,188 1,999 0.0 0.0   EBITDA   2,497 2,148 2,103 2,419 2,188 1,999 0.0 0.0   EBIT   3,340 1,952 2,119 3,502 -320 2,043 0.0 0.0   Pre-tax profit (PTP)   3,116.0 1,886.0 1,953.0 3,398.0 -691.9 1,723.8 0.0 0.0   Net earnings   3,116.0 1,886.0 1,953.0 3,398.0 -691.9 1,723.8 0.0 0.0   Pre-tax profit without non-rec. items   3,116 1,886 1,953 3,398 -692 1,724 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   45,087 44,892 44,908 46,106 43,599 43,643 0.0 0.0   Shareholders equity total   24,841 26,728 28,680 21,920 21,228 22,952 12,747 12,747   Interest-bearing liabilities   27,952 26,704 25,638 24,587 23,614 22,595 0.0 0.0   Balance sheet total (assets)   52,859 53,640 54,524 46,669 45,001 45,703 12,747 12,747   Net Debt   27,951 26,704 25,637 24,581 23,613 22,594 -12,747 -12,747     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   2,497 2,148 2,103 2,419 2,188 1,999 0.0 0.0   Gross profit growth   2.1% -14.0% -2.1% 15.0% -9.6% -8.6% -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)   52,859 53,640 54,524 46,669 45,001 45,703 12,747 12,747   Balance sheet change%   4.5% 1.5% 1.6% -14.4% -3.6% 1.6% -72.1% 0.0%   Added value   3,340.0 1,952.0 2,119.0 3,502.0 -319.8 2,043.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   844 -195 16 1,198 -2,507 44 -43,643 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -1.0 1.0 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 (%)   133.8% 90.9% 100.8% 144.8% -14.6% 102.2% 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 %   6.8% 4.2% 4.3% 7.4% -0.7% 4.6% 0.0% 0.0%   ROI %   6.8% 4.2% 4.3% 7.4% -0.7% 4.6% 0.0% 0.0%   ROE %   13.4% 7.3% 7.0% 13.4% -3.2% 7.8% 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 %   47.0% 49.8% 52.6% 47.0% 47.2% 50.2% 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, %   1,119.4% 1,243.2% 1,219.1% 1,016.2% 1,079.4% 1,130.5% 0.0% 0.0%   Gearing %   112.5% 99.9% 89.4% 112.2% 111.2% 98.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.4% 1.4% 1.4% 1.6% 1.5% 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   6.0 6.7 9.6 0.5 1.2 1.7 0.0 0.0   Current Ratio   6.0 6.7 9.6 0.5 1.2 1.7 0.0 0.0   Cash and cash equivalent   1.0 0.0 1.0 6.0 0.7 0.4 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   6,478.0 7,436.0 8,611.0 -629.0 203.2 853.4 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   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