Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOGISTIKCHEFEN 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 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   3.4% 3.7% 7.3% 3.8% 4.6% 8.0% 17.3% 17.2%   Credit score (0-100)   55 53 33 50 46 29 9 10   Credit rating   BBB BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 0.0 0.0 -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 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   304 534 342 1,034 941 159 0.0 0.0   EBITDA   95.2 15.4 -116 428 291 -239 0.0 0.0   EBIT   95.2 15.4 -116 428 291 -239 0.0 0.0   Pre-tax profit (PTP)   46.7 -33.8 -210.6 381.1 233.1 -273.6 0.0 0.0   Net earnings   46.7 -33.8 -210.6 366.8 150.9 -274.3 0.0 0.0   Pre-tax profit without non-rec. items   46.7 -33.8 -211 381 233 -274 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -329 -362 -573 -206 -55.4 -330 -455 -455   Interest-bearing liabilities   862 858 811 749 568 630 455 455   Balance sheet total (assets)   618 635 386 792 788 434 0.0 0.0   Net Debt   464 429 578 277 47.4 266 455 455     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   304 534 342 1,034 941 159 0.0 0.0   Gross profit growth   31.6% 75.6% -36.0% 202.5% -9.0% -83.1% -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)   618 635 386 792 788 434 0 0   Balance sheet change%   36.1% 2.7% -39.3% 105.3% -0.4% -44.9% -100.0% 0.0%   Added value   95.2 15.4 -116.5 428.3 291.4 -239.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 1.0 2.0 -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 (%)   31.3% 2.9% -34.1% 41.4% 31.0% -150.5% 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 %   10.5% 1.6% -7.4% 43.8% 31.6% -29.7% 0.0% 0.0%   ROI %   11.6% 1.8% -19.2% 54.9% 44.3% -39.9% 0.0% 0.0%   ROE %   8.7% -5.4% -41.2% 62.3% 19.1% -44.9% 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 %   -34.7% -36.3% -59.8% -20.7% -6.6% -43.1% -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, %   487.0% 2,776.8% -496.6% 64.6% 16.3% -111.1% 0.0% 0.0%   Gearing %   -262.3% -236.7% -141.5% -362.9% -1,025.6% -191.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 5.7% 6.0% 6.1% 8.9% 5.8% 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   0.6 0.6 0.4 0.8 0.9 0.6 0.0 0.0   Current Ratio   0.6 0.6 0.4 0.8 0.9 0.6 0.0 0.0   Cash and cash equivalent   398.4 429.1 232.2 472.0 520.4 364.3 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   -372.6 -406.3 -573.0 -226.3 -55.4 -329.6 -227.3 -227.3   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   95 15 -116 428 291 -239 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   95 15 -116 428 291 -239 0 0   EBIT / employee   95 15 -116 428 291 -239 0 0   Net earnings / employee   47 -34 -211 367 151 -274 0 0