Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LØVLUND DAMBRUG 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   2.7% 1.9% 3.4% 4.4% 1.8% 2.2% 8.5% 8.4%   Credit score (0-100)   62 71 54 46 71 64 29 29   Credit rating   BBB A BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.8 0.0 -0.0 10.3 0.4 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   2,738 3,848 2,872 1,540 2,550 2,452 0.0 0.0   EBITDA   560 1,718 816 -354 862 1,101 0.0 0.0   EBIT   -715 621 -240 -1,374 -112 178 0.0 0.0   Pre-tax profit (PTP)   -1,076.0 264.7 -987.9 -2,092.0 -1,032.7 -70.6 0.0 0.0   Net earnings   -839.6 213.6 -779.7 -1,623.9 -708.5 -70.6 0.0 0.0   Pre-tax profit without non-rec. items   -1,076 265 -988 -2,092 -1,033 -70.6 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   17,274 16,301 15,245 14,225 13,251 12,418 0.0 0.0   Shareholders equity total   8,036 2,214 1,434 -190 17,078 17,007 16,807 16,807   Interest-bearing liabilities   14,362 18,023 17,727 17,760 4,964 3,164 0.0 0.0   Balance sheet total (assets)   24,373 23,270 21,465 18,894 23,752 22,319 16,807 16,807   Net Debt   14,362 17,391 17,312 17,037 4,964 3,164 -16,807 -16,807     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   2,738 3,848 2,872 1,540 2,550 2,452 0.0 0.0   Gross profit growth   32.7% 40.5% -25.4% -46.4% 65.6% -3.8% -100.0% 0.0%   Employees   0 6 6 5 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% -16.7% -20.0% -25.0% -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)   24,373 23,270 21,465 18,894 23,752 22,319 16,807 16,807   Balance sheet change%   3.5% -4.5% -7.8% -12.0% 25.7% -6.0% -24.7% 0.0%   Added value   560.3 1,718.2 816.4 -353.5 908.5 1,101.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,254 -2,070 -2,167 -1,967 -2,038 -1,756 -12,418 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 -3.0 1.0 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 (%)   -26.1% 16.1% -8.4% -89.2% -4.4% 7.3% 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 %   -3.0% 2.6% -1.1% -6.8% -0.5% 0.8% 0.0% 0.0%   ROI %   -3.4% 2.8% -1.2% -7.2% -0.5% 0.8% 0.0% 0.0%   ROE %   -9.9% 4.2% -42.8% -16.0% -3.9% -0.4% 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 %   33.0% 9.5% 6.7% -1.0% 71.9% 76.2% 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, %   2,563.2% 1,012.1% 2,120.5% -4,819.2% 575.8% 287.3% 0.0% 0.0%   Gearing %   178.7% 814.2% 1,236.3% -9,343.0% 29.1% 18.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 2.2% 4.2% 4.0% 8.1% 6.1% 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   0.1 0.1 0.1 0.1 0.4 0.2 0.0 0.0   Current Ratio   0.6 0.4 0.4 0.3 2.5 3.0 0.0 0.0   Cash and cash equivalent   0.0 632.0 414.8 723.1 0.0 0.0 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   -5,386.6 -11,065.0 -11,482.8 -12,538.7 6,381.2 6,592.6 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   0 286 136 -71 227 367 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 286 136 -71 216 367 0 0   EBIT / employee   0 103 -40 -275 -28 59 0 0   Net earnings / employee   0 36 -130 -325 -177 -24 0 0