Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lund's Smedeservice 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   2.5% 2.1% 1.8% 1.6% 2.2% 1.8% 7.2% 7.0%   Credit score (0-100)   64 69 71 73 65 70 34 34   Credit rating   BBB A A A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.1 0.7 6.9 0.0 1.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   400 679 603 1,673 721 1,154 0.0 0.0   EBITDA   247 437 268 967 272 516 0.0 0.0   EBIT   203 392 220 907 230 470 0.0 0.0   Pre-tax profit (PTP)   200.9 382.2 216.5 897.3 96.5 434.3 0.0 0.0   Net earnings   155.7 297.2 168.2 697.4 72.6 335.8 0.0 0.0   Pre-tax profit without non-rec. items   201 382 216 897 96.5 434 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   138 105 96.9 45.3 85.2 208 0.0 0.0   Shareholders equity total   642 831 889 1,442 1,200 1,418 1,246 1,246   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,679 2,119 1,393 4,228 2,397 3,426 1,246 1,246   Net Debt   -673 -799 -637 -2,328 -511 -1,069 -923 -923     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   400 679 603 1,673 721 1,154 0.0 0.0   Gross profit growth   -61.7% 69.7% -11.2% 177.5% -56.9% 60.2% -100.0% 0.0%   Employees   1 1 1 1 1 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)   1,679 2,119 1,393 4,228 2,397 3,426 1,246 1,246   Balance sheet change%   -1.9% 26.2% -34.2% 203.5% -43.3% 42.9% -63.6% 0.0%   Added value   246.7 437.0 268.4 967.4 290.2 515.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -87 -79 -57 229 -11 69 -208 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   50.7% 57.6% 36.4% 54.2% 31.9% 40.7% 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 %   12.0% 20.6% 12.5% 32.3% 6.9% 16.2% 0.0% 0.0%   ROI %   26.8% 51.1% 25.0% 77.4% 17.3% 35.6% 0.0% 0.0%   ROE %   25.2% 40.3% 19.6% 59.8% 5.5% 25.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   38.2% 39.2% 63.8% 34.1% 50.1% 41.4% 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, %   -272.6% -182.9% -237.1% -240.6% -187.9% -207.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.4 1.5 2.3 1.3 1.4 1.3 0.0 0.0   Current Ratio   1.4 1.5 2.3 1.3 1.5 1.4 0.0 0.0   Cash and cash equivalent   672.6 799.4 636.5 2,328.0 510.7 1,068.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   371.6 619.7 647.4 901.5 618.7 746.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   247 437 268 967 290 516 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   247 437 268 967 272 516 0 0   EBIT / employee   203 392 220 907 230 470 0 0   Net earnings / employee   156 297 168 697 73 336 0 0