Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANGBJERG 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% 1.8% 1.8%   Bankruptcy risk   0.9% 1.4% 1.0% 1.8% 1.2% 3.9% 9.0% 9.0%   Credit score (0-100)   91 79 87 70 83 49 27 27   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   480.3 37.7 505.9 3.9 353.0 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   11,959 11,748 13,949 13,338 18,745 31,698 0.0 0.0   EBITDA   749 1,490 1,679 1,054 3,264 6,736 0.0 0.0   EBIT   475 1,208 1,415 698 2,876 6,104 0.0 0.0   Pre-tax profit (PTP)   350.9 1,136.0 1,300.1 596.0 2,639.9 5,857.4 0.0 0.0   Net earnings   262.2 857.2 988.4 441.8 2,034.8 4,444.3 0.0 0.0   Pre-tax profit without non-rec. items   351 1,136 1,300 596 2,640 5,857 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   1,118 1,261 1,549 1,900 2,364 2,965 0.0 0.0   Shareholders equity total   3,214 4,071 3,559 4,001 6,036 2,130 1,943 1,943   Interest-bearing liabilities   253 34.3 1.2 493 1,587 4,069 0.0 0.0   Balance sheet total (assets)   7,624 9,307 8,275 10,325 18,975 24,232 1,943 1,943   Net Debt   -1,179 34.3 -2,987 493 474 2,137 -1,943 -1,943     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   11,959 11,748 13,949 13,338 18,745 31,698 0.0 0.0   Gross profit growth   22.6% -1.8% 18.7% -4.4% 40.5% 69.1% -100.0% 0.0%   Employees   0 0 0 0 0 44 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   7,624 9,307 8,275 10,325 18,975 24,232 1,943 1,943   Balance sheet change%   -20.6% 22.1% -11.1% 24.8% 83.8% 27.7% -92.0% 0.0%   Added value   748.5 1,489.6 1,679.4 1,053.8 3,231.6 6,735.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -714 -154 2 -4 75 -30 -2,965 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 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 (%)   4.0% 10.3% 10.1% 5.2% 15.3% 19.3% 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 %   5.5% 14.4% 16.4% 7.9% 19.8% 28.5% 0.0% 0.0%   ROI %   10.9% 30.8% 35.5% 16.9% 44.9% 84.6% 0.0% 0.0%   ROE %   10.1% 23.5% 25.9% 11.7% 40.5% 108.8% 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 %   42.2% 43.7% 43.0% 38.8% 33.1% 10.5% 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, %   -157.5% 2.3% -177.9% 46.8% 14.5% 31.7% 0.0% 0.0%   Gearing %   7.9% 0.8% 0.0% 12.3% 26.3% 191.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 56.3% 778.7% 56.5% 24.7% 10.5% 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   1.5 1.5 1.5 1.3 1.4 1.2 0.0 0.0   Current Ratio   1.5 1.6 1.5 1.4 1.3 1.0 0.0 0.0   Cash and cash equivalent   1,432.7 0.0 2,988.3 0.0 1,113.0 1,932.0 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   2,266.3 2,924.3 2,300.9 2,456.8 4,106.8 -536.5 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   0 0 0 0 0 153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 153 0 0   EBIT / employee   0 0 0 0 0 139 0 0   Net earnings / employee   0 0 0 0 0 101 0 0