Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Logicboard.dk 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   13.5% 9.6% 11.0% 10.3% 9.4% 10.2% 17.5% 17.1%   Credit score (0-100)   18 25 21 23 25 24 9 10   Credit rating   BB BB BB BB BB BB B 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)  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   922 328 1,149 1,229 1,307 1,422 0.0 0.0   EBITDA   297 156 234 41.7 18.8 121 0.0 0.0   EBIT   238 44.6 192 4.4 -9.1 99.8 0.0 0.0   Pre-tax profit (PTP)   237.6 44.0 189.2 3.1 -32.7 91.8 0.0 0.0   Net earnings   185.1 34.3 147.5 2.4 -32.7 70.1 0.0 0.0   Pre-tax profit without non-rec. items   238 44.0 189 3.1 -32.7 91.8 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   113 84.4 63.3 47.5 35.6 26.7 0.0 0.0   Shareholders equity total   185 219 267 209 177 247 207 207   Interest-bearing liabilities   353 93.2 70.8 0.0 0.3 39.6 0.0 0.0   Balance sheet total (assets)   661 691 1,028 776 610 601 207 207   Net Debt   169 -128 -397 -337 -141 -120 -171 -171     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   922 328 1,149 1,229 1,307 1,422 0.0 0.0   Gross profit growth   0.0% -64.5% 250.6% 6.9% 6.3% 8.8% -100.0% 0.0%   Employees   0 0 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   661 691 1,028 776 610 601 207 207   Balance sheet change%   0.0% 4.6% 48.8% -24.5% -21.5% -1.4% -65.6% 0.0%   Added value   297.2 155.8 234.4 41.7 28.1 120.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   182 -161 -85 -74 -56 -42 -27 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 -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 (%)   25.9% 13.6% 16.7% 0.4% -0.7% 7.0% 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 %   36.1% 6.6% 22.3% 0.5% -1.3% 16.6% 0.0% 0.0%   ROI %   44.3% 10.5% 59.0% 1.8% -4.7% 43.4% 0.0% 0.0%   ROE %   100.0% 17.0% 60.7% 1.0% -16.9% 33.1% 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 %   28.0% 31.8% 26.0% 27.0% 29.0% 41.1% 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, %   56.7% -82.0% -169.5% -808.0% -747.9% -99.3% 0.0% 0.0%   Gearing %   190.5% 42.5% 26.5% 0.0% 0.1% 16.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.3% 3.3% 4.9% 18,869.6% 43.4% 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   0.6 0.7 0.9 0.8 0.6 0.8 0.0 0.0   Current Ratio   0.7 0.9 1.0 1.0 1.0 1.2 0.0 0.0   Cash and cash equivalent   184.0 221.0 468.3 336.6 141.0 159.6 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   -148.2 -64.3 25.8 5.4 -7.1 80.5 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  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 0 117 21 9 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 117 21 6 40 0 0   EBIT / employee   0 0 96 2 -3 33 0 0   Net earnings / employee   0 0 74 1 -11 23 0 0