Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEIF CHRISTENSEN BENZIN 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.3% 1.2% 1.2% 1.1% 1.0% 1.1% 9.5% 9.3%   Credit score (0-100)   82 82 83 83 85 83 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   43.0 59.1 104.4 151.5 188.2 190.7 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   669 969 961 976 1,087 1,086 0.0 0.0   EBITDA   608 897 894 901 1,012 1,011 0.0 0.0   EBIT   608 897 894 901 1,012 1,011 0.0 0.0   Pre-tax profit (PTP)   541.1 834.0 798.7 868.7 978.0 984.4 0.0 0.0   Net earnings   420.7 647.8 622.7 677.5 762.5 767.6 0.0 0.0   Pre-tax profit without non-rec. items   541 834 799 869 978 984 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   6,500 6,500 6,500 6,500 6,500 6,500 0.0 0.0   Shareholders equity total   2,377 2,575 2,748 2,975 3,213 3,530 2,905 2,905   Interest-bearing liabilities   1,831 1,666 1,500 1,349 1,197 1,044 0.0 0.0   Balance sheet total (assets)   6,690 6,509 6,836 6,979 6,806 7,014 2,905 2,905   Net Debt   1,648 1,664 1,178 869 895 535 -2,905 -2,905     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   669 969 961 976 1,087 1,086 0.0 0.0   Gross profit growth   -65.7% 44.8% -0.8% 1.6% 11.4% -0.1% -100.0% 0.0%   Employees   1 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   6,690 6,509 6,836 6,979 6,806 7,014 2,905 2,905   Balance sheet change%   -11.2% -2.7% 5.0% 2.1% -2.5% 3.1% -58.6% 0.0%   Added value   607.7 897.1 894.2 901.3 1,012.4 1,011.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -6,500 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 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 (%)   90.8% 92.6% 93.0% 92.3% 93.1% 93.1% 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 %   8.5% 13.6% 13.4% 13.0% 14.7% 14.7% 0.0% 0.0%   ROI %   9.9% 15.1% 15.0% 16.7% 20.7% 20.2% 0.0% 0.0%   ROE %   17.2% 26.2% 23.4% 23.7% 24.6% 22.8% 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 %   35.5% 39.6% 42.2% 44.7% 47.2% 50.3% 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, %   271.2% 185.5% 131.7% 96.4% 88.4% 52.9% 0.0% 0.0%   Gearing %   77.0% 64.7% 54.6% 45.3% 37.3% 29.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.6% 6.0% 2.3% 2.7% 2.5% 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   0.2 0.0 0.6 0.8 0.5 0.7 0.0 0.0   Current Ratio   0.2 0.0 0.4 0.5 0.5 0.7 0.0 0.0   Cash and cash equivalent   183.2 2.3 322.3 479.5 301.8 509.6 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   -709.8 -654.3 -574.8 -465.7 -336.1 -180.8 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   608 897 0 901 1,012 1,011 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   608 897 0 901 1,012 1,011 0 0   EBIT / employee   608 897 0 901 1,012 1,011 0 0   Net earnings / employee   421 648 0 677 763 768 0 0