Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

321 LJF 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   1.6% 1.2% 2.1% 1.1% 1.2% 13.4% 11.6% 9.4%   Credit score (0-100)   77 84 69 85 80 16 20 26   Credit rating   A A A A A BB BB BB   Credit limit (kDKK)   7.7 96.1 0.2 195.5 111.9 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,972 2,012 1,845 2,138 2,224 1,718 0.0 0.0   EBITDA   286 414 196 826 920 540 0.0 0.0   EBIT   193 310 45.7 676 800 453 0.0 0.0   Pre-tax profit (PTP)   179.4 295.3 31.8 662.2 774.1 428.0 0.0 0.0   Net earnings   139.7 229.8 24.0 516.5 602.4 333.7 0.0 0.0   Pre-tax profit without non-rec. items   179 295 31.8 662 774 428 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   307 563 413 263 143 0.0 0.0 0.0   Shareholders equity total   2,389 2,513 2,429 2,835 3,325 3,544 3,301 3,301   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,300 3,428 3,376 4,010 4,412 3,690 3,301 3,301   Net Debt   -1,177 -1,267 -1,275 -1,950 -2,553 -3,683 -3,301 -3,301     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,972 2,012 1,845 2,138 2,224 1,718 0.0 0.0   Gross profit growth   -4.3% 2.0% -8.3% 15.9% 4.0% -22.7% -100.0% 0.0%   Employees   4 4 4 3 3 2 0 0   Employee growth %   -20.0% 0.0% 0.0% -25.0% 0.0% -33.3% -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)   3,300 3,428 3,376 4,010 4,412 3,690 3,301 3,301   Balance sheet change%   -2.7% 3.9% -1.5% 18.8% 10.0% -16.4% -10.5% 0.0%   Added value   286.0 413.8 195.7 825.9 950.3 540.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -187 152 -300 -300 -240 -231 0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   9.8% 15.4% 2.5% 31.6% 36.0% 26.3% 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 %   5.8% 9.2% 1.3% 18.3% 19.0% 11.2% 0.0% 0.0%   ROI %   8.1% 12.5% 1.8% 25.4% 25.9% 13.2% 0.0% 0.0%   ROE %   5.9% 9.4% 1.0% 19.6% 19.6% 9.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   72.4% 73.3% 71.9% 70.7% 76.9% 96.0% 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, %   -411.5% -306.2% -651.6% -236.1% -277.4% -681.9% 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.6 1.8 1.7 2.0 2.9 25.3 0.0 0.0   Current Ratio   3.3 3.2 3.3 3.2 3.9 25.3 0.0 0.0   Cash and cash equivalent   1,176.8 1,267.0 1,275.3 1,949.7 2,552.7 3,682.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,088.6 1,974.7 2,058.8 2,583.5 3,183.8 3,543.9 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   71 103 49 275 317 270 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71 103 49 275 307 270 0 0   EBIT / employee   48 77 11 225 267 226 0 0   Net earnings / employee   35 57 6 172 201 167 0 0