Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEGIND TECHNOLOGIES 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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   3.7% 2.5% 18.5% 7.1% 4.8% 6.7% 11.2% 11.2%   Credit score (0-100)   53 63 7 32 44 35 22 22   Credit rating   BBB BBB B 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 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   929 1,179 95.1 430 546 2,005 0.0 0.0   EBITDA   374 528 -549 1.6 86.8 1,255 0.0 0.0   EBIT   366 521 -556 1.6 86.8 1,255 0.0 0.0   Pre-tax profit (PTP)   366.1 520.2 -557.5 0.7 86.8 1,261.6 0.0 0.0   Net earnings   314.2 404.4 -557.5 0.7 86.3 1,087.2 0.0 0.0   Pre-tax profit without non-rec. items   366 520 -558 0.7 86.8 1,262 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   15.5 7.7 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   265 670 57.0 57.7 144 1,231 609 609   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,564 1,155 232 153 278 1,859 609 609   Net Debt   -1,468 -1,141 -216 -82.7 -40.8 -1,845 -609 -609     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   929 1,179 95.1 430 546 2,005 0.0 0.0   Gross profit growth   9,190.8% 26.8% -91.9% 352.0% 26.9% 267.3% -100.0% 0.0%   Employees   2 2 2 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 0.0% 0.0% -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)   1,564 1,155 232 153 278 1,859 609 609   Balance sheet change%   1,831.0% -26.2% -79.9% -34.2% 82.4% 567.5% -67.2% 0.0%   Added value   373.8 528.3 -548.6 1.6 86.8 1,255.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8 -15 -15 0 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   2.0 3.0 -1.0 1.0 2.0 3.0 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 (%)   39.4% 44.2% -584.7% 0.4% 15.9% 62.6% 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 %   43.2% 38.3% -80.2% 0.9% 40.3% 118.1% 0.0% 0.0%   ROI %   275.9% 111.3% -153.1% 3.1% 86.1% 183.5% 0.0% 0.0%   ROE %   181.4% 86.5% -153.4% 1.2% 85.6% 158.1% 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 %   17.0% 58.0% 24.6% 37.8% 51.7% 66.2% 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, %   -392.6% -216.0% 39.4% -5,238.8% -47.0% -147.0% 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 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   1.2 2.4 1.9 3.6 3.3 3.3 0.0 0.0   Current Ratio   1.2 2.4 1.9 3.6 3.3 3.3 0.0 0.0   Cash and cash equivalent   1,467.6 1,141.2 216.2 82.7 40.8 1,845.3 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   249.9 662.1 108.3 110.0 187.1 1,287.1 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   187 264 -274 2 87 1,255 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   187 264 -274 2 87 1,255 0 0   EBIT / employee   183 260 -278 2 87 1,255 0 0   Net earnings / employee   157 202 -279 1 86 1,087 0 0