Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOGI SYSTEMS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.0% 3.6% 2.2% 1.1% 1.3% 1.0% 9.4% 9.4%   Credit score (0-100)   59 53 66 84 80 85 26 26   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 179.8 50.3 202.0 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   2,774 3,010 4,033 4,831 3,692 3,966 0.0 0.0   EBITDA   396 188 1,256 1,741 489 923 0.0 0.0   EBIT   396 188 1,256 1,741 409 816 0.0 0.0   Pre-tax profit (PTP)   395.9 185.0 1,253.5 1,734.4 392.6 812.2 0.0 0.0   Net earnings   305.2 140.7 972.3 1,340.5 295.5 614.9 0.0 0.0   Pre-tax profit without non-rec. items   396 185 1,254 1,734 393 812 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   0.0 0.0 0.0 2,870 1,828 1,783 0.0 0.0   Shareholders equity total   591 624 1,486 2,327 1,922 2,237 1,612 1,612   Interest-bearing liabilities   0.0 0.0 65.4 708 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,310 1,305 2,381 3,824 2,549 2,861 1,612 1,612   Net Debt   -634 -403 65.4 594 -20.4 -531 -1,612 -1,612     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   2,774 3,010 4,033 4,831 3,692 3,966 0.0 0.0   Gross profit growth   19.8% 8.5% 34.0% 19.8% -23.6% 7.4% -100.0% 0.0%   Employees   0 4 4 4 5 5 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 25.0% 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)   1,310 1,305 2,381 3,824 2,549 2,861 1,612 1,612   Balance sheet change%   34.2% -0.4% 82.4% 60.6% -33.3% 12.2% -43.6% 0.0%   Added value   396.1 187.9 1,256.1 1,740.9 409.3 922.6 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 2,870 -1,123 -151 -1,783 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 (%)   14.3% 6.2% 31.1% 36.0% 11.1% 20.6% 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 %   34.6% 14.4% 68.1% 56.1% 12.8% 30.2% 0.0% 0.0%   ROI %   80.9% 30.9% 115.5% 75.7% 16.4% 38.8% 0.0% 0.0%   ROE %   62.3% 23.2% 92.2% 70.3% 13.9% 29.6% 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 %   45.1% 47.8% 62.4% 60.8% 75.4% 78.2% 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, %   -160.1% -214.6% 5.2% 34.1% -4.2% -57.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.4% 30.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7.9% 1.7% 4.7% 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   1.8 1.9 2.7 0.6 1.2 1.8 0.0 0.0   Current Ratio   1.8 1.9 2.7 0.6 1.2 1.8 0.0 0.0   Cash and cash equivalent   634.3 403.2 0.0 113.4 20.4 530.9 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   591.1 623.8 1,486.1 -531.3 117.8 474.9 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  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   0 47 314 435 82 185 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 47 314 435 98 185 0 0   EBIT / employee   0 47 314 435 82 163 0 0   Net earnings / employee   0 35 243 335 59 123 0 0