Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEVEHUSE 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.6% 2.8% 4.5% 3.4% 1.6% 4.9% 8.6% 8.4%   Credit score (0-100)   47 60 47 53 73 43 29 29   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 46.9 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   13,693 21,279 18,414 27,978 28,947 9,672 0.0 0.0   EBITDA   7,507 11,118 5,034 7,265 5,116 -2,086 0.0 0.0   EBIT   7,332 10,964 4,745 6,843 4,658 -2,496 0.0 0.0   Pre-tax profit (PTP)   7,013.3 10,416.2 4,476.6 9,876.5 5,797.6 -5,463.2 0.0 0.0   Net earnings   5,453.5 8,109.4 3,679.4 7,756.1 4,977.9 -4,608.9 0.0 0.0   Pre-tax profit without non-rec. items   7,013 10,416 4,477 9,877 5,798 -5,463 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   473 743 1,556 1,555 1,380 883 0.0 0.0   Shareholders equity total   9,954 12,609 10,179 17,935 22,913 15,304 14,804 14,804   Interest-bearing liabilities   138 15,171 34,042 14,168 8,664 26,875 0.0 0.0   Balance sheet total (assets)   43,985 56,700 93,095 84,306 57,608 53,192 14,804 14,804   Net Debt   -3,597 12,436 32,249 14,087 5,148 26,158 -14,804 -14,804     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   13,693 21,279 18,414 27,978 28,947 9,672 0.0 0.0   Gross profit growth   20.0% 55.4% -13.5% 51.9% 3.5% -66.6% -100.0% 0.0%   Employees   13 20 24 36 39 20 0 0   Employee growth %   -13.3% 53.8% 20.0% 50.0% 8.3% -48.7% -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)   43,985 56,700 93,095 84,306 57,608 53,192 14,804 14,804   Balance sheet change%   -12.5% 28.9% 64.2% -9.4% -31.7% -7.7% -72.2% 0.0%   Added value   7,506.8 11,118.3 5,034.3 7,264.9 5,080.1 -2,085.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -327 116 524 -423 -633 -908 -883 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 4.0 5.0 5.0 -1.0 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 (%)   53.5% 51.5% 25.8% 24.5% 16.1% -25.8% 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 %   15.6% 21.8% 7.6% 12.2% 9.7% -7.2% 0.0% 0.0%   ROI %   49.6% 55.7% 15.3% 27.8% 20.4% -10.4% 0.0% 0.0%   ROE %   63.0% 71.9% 32.3% 55.2% 24.4% -24.1% 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 %   22.6% 22.2% 11.0% 27.6% 39.8% 36.3% 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, %   -47.9% 111.8% 640.6% 193.9% 100.6% -1,254.3% 0.0% 0.0%   Gearing %   1.4% 120.3% 334.4% 79.0% 37.8% 175.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 7.2% 4.9% 4.0% 9.3% 8.2% 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   0.7 0.4 0.2 0.4 0.4 0.2 0.0 0.0   Current Ratio   1.3 1.8 1.3 1.4 1.9 1.8 0.0 0.0   Cash and cash equivalent   3,735.1 2,735.3 1,793.8 80.7 3,515.6 716.3 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   10,887.0 25,183.7 18,428.0 21,634.2 25,053.9 22,478.4 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   577 556 210 202 130 -104 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   577 556 210 202 131 -104 0 0   EBIT / employee   564 548 198 190 119 -125 0 0   Net earnings / employee   420 405 153 215 128 -230 0 0