Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Init LOGIMATIC ENGINEERING A/S 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 N/A 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% 1.0% 1.0%   Bankruptcy risk   0.6% 0.7% 0.7% 0.0% 0.9% 0.8% 6.1% 6.0%   Credit score (0-100)   97 95 94 0 88 90 38 39   Credit rating   AA AA AA N/A A AA BBB BBB   Credit limit (kDKK)   1,678.5 1,680.8 1,711.8 0.0 1,498.6 2,194.6 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 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   27,040 25,582 28,423 0.0 39,881 35,371 0.0 0.0   EBITDA   6,088 4,876 5,850 0.0 7,947 10,807 0.0 0.0   EBIT   5,389 4,147 5,157 0.0 6,979 10,149 0.0 0.0   Pre-tax profit (PTP)   5,340.5 4,136.3 5,094.2 0.0 6,922.2 10,085.6 0.0 0.0   Net earnings   4,008.6 3,123.3 3,872.2 0.0 5,198.4 7,730.3 0.0 0.0   Pre-tax profit without non-rec. items   5,340 4,136 5,094 0.0 6,922 10,086 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   239 172 109 0.0 209 142 0.0 0.0   Shareholders equity total   7,655 6,779 7,551 0.0 8,949 11,679 3,464 3,464   Interest-bearing liabilities   813 1,145 0.9 0.0 0.9 774 0.0 0.0   Balance sheet total (assets)   20,598 21,306 18,569 0.0 21,446 25,415 3,464 3,464   Net Debt   -3,544 -7,937 -6,648 0.0 -4,543 -6,534 -1,395 -1,395     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   27,040 25,582 28,423 0.0 39,881 35,371 0.0 0.0   Gross profit growth   5.4% -5.4% 11.1% -100.0% 0.0% -11.3% -100.0% 0.0%   Employees   28 28 29 0 28 31 0 0   Employee growth %   3.7% 0.0% 3.6% -100.0% 0.0% 10.7% -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)   20,598 21,306 18,569 0 21,446 25,415 3,464 3,464   Balance sheet change%   -13.9% 3.4% -12.8% -100.0% 0.0% 18.5% -86.4% 0.0%   Added value   6,087.8 4,876.2 5,849.6 0.0 6,979.0 10,807.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,188 -1,791 -1,365 -3,657 1,902 -1,317 -142 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 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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 (%)   19.9% 16.2% 18.1% 0.0% 17.5% 28.7% 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 %   24.4% 20.0% 25.9% 0.0% 32.6% 43.6% 0.0% 0.0%   ROI %   52.5% 39.4% 50.2% 0.0% 71.8% 84.6% 0.0% 0.0%   ROE %   53.8% 43.3% 54.0% 0.0% 58.1% 74.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   42.6% 33.8% 42.2% 0.0% 42.4% 48.6% 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, %   -58.2% -162.8% -113.6% 0.0% -57.2% -60.5% 0.0% 0.0%   Gearing %   10.6% 16.9% 0.0% 0.0% 0.0% 6.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.5% 5.8% 12.2% 0.0% 12,801.5% 33.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.8 1.7 1.8 0.0 1.6 2.2 0.0 0.0   Current Ratio   1.4 1.5 1.6 0.0 1.6 2.0 0.0 0.0   Cash and cash equivalent   4,357.1 9,082.1 6,648.5 0.0 4,544.2 7,307.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   4,003.1 5,619.5 5,808.5 0.0 6,852.0 11,451.7 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 N/A 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   217 174 202 0 249 349 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   217 174 202 0 284 349 0 0   EBIT / employee   192 148 178 0 249 327 0 0   Net earnings / employee   143 112 134 0 186 249 0 0