Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEVEL 3 TECHNOLOGIES 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   3.6% 3.5% 2.9% 2.7% 2.8% 2.4% 11.8% 11.6%   Credit score (0-100)   54 54 58 58 59 62 20 21   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,746 4,649 3,815 3,975 3,362 2,655 0.0 0.0   EBITDA   319 668 454 1,076 725 780 0.0 0.0   EBIT   308 657 443 1,065 725 780 0.0 0.0   Pre-tax profit (PTP)   303.0 658.0 814.0 1,317.0 763.0 1,051.5 0.0 0.0   Net earnings   235.0 512.0 634.0 1,026.0 591.0 819.0 0.0 0.0   Pre-tax profit without non-rec. items   303 658 814 1,317 763 1,052 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   33.0 22.0 10.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,654 1,965 2,400 2,425 2,766 2,958 2,614 2,614   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,301 2,670 3,668 3,139 3,261 3,486 2,614 2,614   Net Debt   -1,592 -2,104 -2,058 -1,907 -2,347 -3,167 -2,614 -2,614     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   3,746 4,649 3,815 3,975 3,362 2,655 0.0 0.0   Gross profit growth   5.1% 24.1% -17.9% 4.2% -15.4% -21.0% -100.0% 0.0%   Employees   6 7 5 4 4 3 0 0   Employee growth %   50.0% 16.7% -28.6% -20.0% 0.0% -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)   2,301 2,670 3,668 3,139 3,261 3,486 2,614 2,614   Balance sheet change%   0.4% 16.0% 37.4% -14.4% 3.9% 6.9% -25.0% 0.0%   Added value   319.0 668.0 454.0 1,076.0 736.0 780.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22 -22 -23 -21 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   8.2% 14.1% 11.6% 26.8% 21.6% 29.4% 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 %   13.4% 26.5% 25.7% 38.8% 34.6% 37.4% 0.0% 0.0%   ROI %   18.8% 35.7% 35.1% 52.3% 42.7% 44.1% 0.0% 0.0%   ROE %   14.4% 28.3% 29.0% 42.5% 22.8% 28.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   71.9% 73.6% 65.4% 77.3% 84.8% 84.8% 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, %   -499.1% -315.0% -453.3% -177.2% -323.7% -406.0% 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   3.4 4.1 3.4 4.3 6.5 6.5 0.0 0.0   Current Ratio   3.4 4.1 3.4 4.3 6.5 6.5 0.0 0.0   Cash and cash equivalent   1,592.0 2,104.0 2,058.0 1,907.0 2,347.0 3,167.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,547.0 1,968.0 1,599.0 1,007.0 653.0 409.4 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   53 95 91 269 184 260 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 95 91 269 181 260 0 0   EBIT / employee   51 94 89 266 181 260 0 0   Net earnings / employee   39 73 127 257 148 273 0 0