Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LAMBÆKS FJEDERFABRIK 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   1.0% 1.0% 1.0% 1.0% 1.0% 0.9% 6.7% 6.6%   Credit score (0-100)   87 86 85 85 86 88 36 36   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   1,878.2 2,092.3 1,985.4 1,547.5 2,124.7 1,814.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,128 12,683 13,030 14,432 13,269 13,059 0.0 0.0   EBITDA   8,643 8,213 8,019 9,458 8,079 7,736 0.0 0.0   EBIT   7,323 6,981 6,844 8,243 6,836 6,486 0.0 0.0   Pre-tax profit (PTP)   8,724.2 9,556.6 8,746.4 5,984.3 7,473.5 6,298.5 0.0 0.0   Net earnings   6,803.6 7,454.0 6,808.4 4,675.5 5,834.8 4,915.6 0.0 0.0   Pre-tax profit without non-rec. items   8,724 9,557 8,746 5,984 7,474 6,298 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   15,798 14,566 13,688 13,446 12,993 11,743 0.0 0.0   Shareholders equity total   28,564 30,018 30,826 25,501 25,336 20,252 12,192 12,192   Interest-bearing liabilities   0.0 65.0 0.0 0.0 789 2,554 0.0 0.0   Balance sheet total (assets)   34,771 37,252 37,222 30,381 31,028 27,807 12,192 12,192   Net Debt   -12,923 -17,312 -15,583 -9,469 -11,837 -7,704 -12,192 -12,192     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   13,128 12,683 13,030 14,432 13,269 13,059 0.0 0.0   Gross profit growth   -4.3% -3.4% 2.7% 10.8% -8.1% -1.6% -100.0% 0.0%   Employees   9 9 9 8 9 8 0 0   Employee growth %   0.0% 0.0% 0.0% -11.1% 12.5% -11.1% -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)   34,771 37,252 37,222 30,381 31,028 27,807 12,192 12,192   Balance sheet change%   -0.7% 7.1% -0.1% -18.4% 2.1% -10.4% -56.2% 0.0%   Added value   8,642.9 8,212.8 8,019.0 9,457.9 8,051.7 7,736.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,639 -2,463 -2,053 -1,458 -1,695 -2,501 -10,963 -1,560   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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   55.8% 55.0% 52.5% 57.1% 51.5% 49.7% 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 %   25.1% 26.6% 23.6% 25.0% 24.3% 22.9% 0.0% 0.0%   ROI %   27.8% 30.0% 26.7% 27.8% 26.8% 25.5% 0.0% 0.0%   ROE %   24.6% 25.4% 22.4% 16.6% 23.0% 21.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   82.1% 80.6% 82.8% 83.9% 81.7% 72.8% 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, %   -149.5% -210.8% -194.3% -100.1% -146.5% -99.6% 0.0% 0.0%   Gearing %   0.0% 0.2% 0.0% 0.0% 3.1% 12.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 102.1% 147.9% 0.0% 0.6% 27.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   5.2 4.8 5.8 5.3 4.3 2.4 0.0 0.0   Current Ratio   5.6 5.2 6.3 6.2 4.9 2.8 0.0 0.0   Cash and cash equivalent   12,923.1 17,376.8 15,583.0 9,469.4 12,625.9 10,258.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   8,267.5 5,983.2 6,574.4 6,563.7 7,084.7 3,208.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   960 913 891 1,182 895 967 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   960 913 891 1,182 898 967 0 0   EBIT / employee   814 776 760 1,030 760 811 0 0   Net earnings / employee   756 828 756 584 648 614 0 0