Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEGRO GARTNERI A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   0.8% 0.6% 3.2% 0.6% 2.4% 0.7% 10.0% 8.2%   Credit score (0-100)   93 97 57 96 61 95 24 8   Credit rating   A A BB A BBB A B B   Credit limit (kDKK)   2,183.3 2,491.8 0.0 2,992.9 0.2 2,765.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   17,447 17,168 8,266 15,039 10,845 16,984 0.0 0.0   EBITDA   6,641 3,920 -6,873 2,023 -2,093 3,776 0.0 0.0   EBIT   6,641 3,920 -6,873 2,023 -2,093 3,776 0.0 0.0   Pre-tax profit (PTP)   3,847.0 1,169.5 -9,773.7 236.9 -4,394.3 1,518.6 0.0 0.0   Net earnings   2,889.0 648.6 -8,380.3 236.9 -4,394.3 1,518.6 0.0 0.0   Pre-tax profit without non-rec. items   3,847 1,170 -9,774 237 -4,394 1,519 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   48,577 61,040 64,086 61,607 63,134 63,224 0.0 0.0   Shareholders equity total   18,711 20,845 12,245 27,481 23,087 24,606 14,606 14,606   Interest-bearing liabilities   33,146 32,820 36,555 32,591 37,774 38,064 0.0 0.0   Balance sheet total (assets)   77,583 81,312 78,286 75,801 78,540 81,866 14,606 14,606   Net Debt   33,109 32,689 36,555 32,591 37,774 38,064 -14,606 -14,606     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   17,447 17,168 8,266 15,039 10,845 16,984 0.0 0.0   Gross profit growth   4.9% -1.6% -51.9% 81.9% -27.9% 56.6% -100.0% 0.0%   Employees   57 64 49 44 49 48 0 0   Employee growth %   0.0% 12.3% -23.4% -10.2% 11.4% -2.0% -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)   77,583 81,312 78,286 75,801 78,540 81,866 14,606 14,606   Balance sheet change%   0.5% 4.8% -3.7% -3.2% 3.6% 4.2% -82.2% 0.0%   Added value   6,641.0 3,920.1 -6,873.2 2,022.5 -2,092.7 3,776.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   894 8,979 3,045 -2,479 1,528 90 -63,224 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   38.1% 22.8% -83.1% 13.4% -19.3% 22.2% 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 %   7.8% 3.5% -8.7% 2.8% -2.9% 5.2% 0.0% 0.0%   ROI %   11.7% 5.1% -13.2% 3.8% -3.6% 6.7% 0.0% 0.0%   ROE %   16.8% 3.3% -50.7% 1.2% -17.4% 6.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   24.1% 25.6% 15.6% 36.3% 29.4% 30.1% 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, %   498.6% 833.9% -531.8% 1,611.4% -1,805.1% 1,008.0% 0.0% 0.0%   Gearing %   177.1% 157.4% 298.5% 118.6% 163.6% 154.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 4.9% 8.2% 5.6% 6.1% 6.9% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.2 0.2 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.5 0.4 0.2 0.5 0.4 0.5 0.0 0.0   Cash and cash equivalent   37.0 131.5 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -24,014.0 -29,424.6 -38,243.6 -11,889.9 -17,988.8 -17,020.3 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   117 61 -140 46 -43 79 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   117 61 -140 46 -43 79 0 0   EBIT / employee   117 61 -140 46 -43 79 0 0   Net earnings / employee   51 10 -171 5 -90 32 0 0