Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LN LÅSE & AUTOMATIK 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% 3.2% 3.2%   Bankruptcy risk   3.2% 3.0% 2.9% 3.2% 2.6% 1.7% 10.4% 10.4%   Credit score (0-100)   57 59 58 54 61 71 23 23   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 1.8 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   727 728 755 753 831 1,086 0.0 0.0   EBITDA   302 225 194 212 250 491 0.0 0.0   EBIT   286 197 166 197 177 421 0.0 0.0   Pre-tax profit (PTP)   277.8 195.3 158.9 188.5 166.7 411.5 0.0 0.0   Net earnings   216.6 152.2 123.4 146.4 129.2 319.4 0.0 0.0   Pre-tax profit without non-rec. items   278 195 159 188 167 411 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   33.0 39.2 11.3 12.8 237 451 0.0 0.0   Shareholders equity total   650 748 818 909 981 1,241 1,130 1,130   Interest-bearing liabilities   0.4 0.4 0.3 0.3 0.3 0.3 0.0 0.0   Balance sheet total (assets)   787 943 1,212 1,150 1,152 1,474 1,130 1,130   Net Debt   -563 -656 -1,042 -687 -658 -715 -1,130 -1,130     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   727 728 755 753 831 1,086 0.0 0.0   Gross profit growth   6.9% 0.1% 3.8% -0.2% 10.3% 30.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   787 943 1,212 1,150 1,152 1,474 1,130 1,130   Balance sheet change%   7.6% 19.8% 28.6% -5.2% 0.2% 28.0% -23.3% 0.0%   Added value   302.5 225.2 193.6 211.8 192.0 491.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -83 -22 -56 -13 152 144 -451 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 (%)   39.4% 27.1% 22.0% 26.2% 21.4% 38.8% 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 %   37.7% 22.8% 15.4% 16.7% 15.4% 32.1% 0.0% 0.0%   ROI %   46.7% 28.2% 21.2% 22.8% 18.8% 37.7% 0.0% 0.0%   ROE %   40.0% 21.8% 15.8% 17.0% 13.7% 28.7% 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 %   82.6% 79.4% 67.5% 79.1% 85.1% 84.2% 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, %   -186.2% -291.2% -538.3% -324.4% -263.2% -145.6% 0.0% 0.0%   Gearing %   0.1% 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 %   27.0% 541.6% 1,948.0% 2,844.7% 3,838.4% 3,429.5% 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   5.5 4.6 3.0 4.7 5.3 4.7 0.0 0.0   Current Ratio   5.5 4.6 3.0 4.7 5.3 4.7 0.0 0.0   Cash and cash equivalent   563.4 656.1 1,042.7 687.4 658.1 715.5 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   617.2 709.2 806.4 896.1 743.9 803.5 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   302 225 194 212 192 491 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   302 225 194 212 250 491 0 0   EBIT / employee   286 197 166 197 177 421 0 0   Net earnings / employee   217 152 123 146 129 319 0 0