Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKTIESELSKABET ERIK LYNGSØ 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   1.4% 1.6% 1.4% 2.3% 1.2% 2.1% 8.4% 8.4%   Credit score (0-100)   80 74 76 65 80 67 29 29   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   131.9 28.8 102.9 0.4 380.4 0.9 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   2,854 2,458 2,464 2,018 2,292 -52.5 0.0 0.0   EBITDA   629 612 603 137 11.2 -259 0.0 0.0   EBIT   495 487 480 -5.6 -60.5 -259 0.0 0.0   Pre-tax profit (PTP)   2,720.1 2,231.8 3,435.6 -1,841.1 2,538.6 1,669.3 0.0 0.0   Net earnings   2,115.2 1,734.5 2,677.3 -1,437.2 1,978.7 1,302.2 0.0 0.0   Pre-tax profit without non-rec. items   2,720 2,232 3,436 -1,841 2,539 1,669 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   381 256 424 281 0.0 0.0 0.0 0.0   Shareholders equity total   14,772 16,006 17,883 15,846 17,625 12,919 11,819 11,819   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,377 17,943 19,409 17,024 17,700 13,129 11,819 11,819   Net Debt   -1,545 -1,729 -519 -2,035 -4,804 -171 -11,819 -11,819     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   2,854 2,458 2,464 2,018 2,292 -52.5 0.0 0.0   Gross profit growth   -10.3% -13.9% 0.2% -18.1% 13.6% 0.0% 0.0% 0.0%   Employees   6 6 5 5 3 1 0 0   Employee growth %   0.0% 0.0% -16.7% 0.0% -40.0% -66.7% -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)   16,377 17,943 19,409 17,024 17,700 13,129 11,819 11,819   Balance sheet change%   17.3% 9.6% 8.2% -12.3% 4.0% -25.8% -10.0% 0.0%   Added value   628.9 612.3 603.3 136.8 82.0 -258.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -268 -250 45 -285 -353 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 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 (%)   17.3% 19.8% 19.5% -0.3% -2.6% 492.9% 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 %   18.0% 13.2% 18.6% 1.5% 14.7% 10.9% 0.0% 0.0%   ROI %   19.8% 14.6% 20.4% 1.6% 15.3% 11.0% 0.0% 0.0%   ROE %   15.3% 11.3% 15.8% -8.5% 11.8% 8.5% 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 %   90.2% 89.2% 92.1% 93.1% 99.6% 98.4% 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, %   -245.6% -282.4% -86.0% -1,487.3% -43,022.8% 66.1% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.7 1.6 1.0 3.0 89.9 1.0 0.0 0.0   Current Ratio   2.1 1.9 1.4 3.1 89.9 1.0 0.0 0.0   Cash and cash equivalent   1,544.6 1,729.2 518.7 2,035.3 4,803.9 171.1 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   1,805.0 1,681.4 538.6 2,504.2 4,859.3 -1.9 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   105 102 121 27 27 -259 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   105 102 121 27 4 -259 0 0   EBIT / employee   83 81 96 -1 -20 -259 0 0   Net earnings / employee   353 289 535 -287 660 1,302 0 0