Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LØGTVED MILJØPLADS 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   5.3% 4.5% 3.7% 3.6% 4.2% 4.6% 13.3% 13.0%   Credit score (0-100)   43 47 50 52 48 46 17 18   Credit rating   BBB BBB BBB BBB BBB BBB BB 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   726 744 739 1,218 1,570 673 0.0 0.0   EBITDA   -43.4 80.6 43.8 606 812 159 0.0 0.0   EBIT   -208 -64.2 -72.4 523 743 92.1 0.0 0.0   Pre-tax profit (PTP)   -172.5 -47.3 -14.5 556.7 771.3 142.8 0.0 0.0   Net earnings   -135.4 -38.4 -13.0 433.2 598.8 109.3 0.0 0.0   Pre-tax profit without non-rec. items   -173 -47.3 -14.5 557 771 143 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   567 422 306 224 155 87.5 0.0 0.0   Shareholders equity total   2,790 2,751 2,738 3,172 2,770 1,880 1,080 1,080   Interest-bearing liabilities   607 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,522 3,037 2,923 3,445 3,201 2,168 1,080 1,080   Net Debt   -935 -1,654 -1,679 -2,647 -2,705 -1,673 -1,080 -1,080     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   726 744 739 1,218 1,570 673 0.0 0.0   Gross profit growth   27.0% 2.4% -0.6% 64.8% 28.8% -57.2% -100.0% 0.0%   Employees   2 2 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 50.0% -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)   3,522 3,037 2,923 3,445 3,201 2,168 1,080 1,080   Balance sheet change%   -10.2% -13.8% -3.8% 17.9% -7.1% -32.3% -50.2% 0.0%   Added value   -43.4 80.6 43.8 605.8 825.0 159.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -330 -289 -233 -165 -138 -134 -87 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 (%)   -28.7% -8.6% -9.8% 43.0% 47.3% 13.7% 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 %   -4.4% -1.2% -0.1% 17.8% 23.2% 5.5% 0.0% 0.0%   ROI %   -4.7% -1.2% -0.1% 18.9% 25.7% 6.3% 0.0% 0.0%   ROE %   -4.3% -1.4% -0.5% 14.7% 20.2% 4.7% 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 %   79.2% 90.6% 93.7% 92.1% 86.5% 86.7% 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, %   2,152.8% -2,053.3% -3,829.9% -436.9% -333.2% -1,050.4% 0.0% 0.0%   Gearing %   21.8% 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 %   3.0% 2.9% 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   3.8 13.1 18.6 13.1 7.1 6.9 0.0 0.0   Current Ratio   3.8 13.1 18.6 13.1 7.1 6.9 0.0 0.0   Cash and cash equivalent   1,542.1 1,654.1 1,678.5 2,646.9 2,704.7 1,673.3 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   2,022.3 2,222.5 2,225.3 2,705.8 2,351.2 1,480.3 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   -22 40 22 303 413 53 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -22 40 22 303 406 53 0 0   EBIT / employee   -104 -32 -36 262 371 31 0 0   Net earnings / employee   -68 -19 -6 217 299 36 0 0