Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANGÅ ERHVERVS CENTER 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2.5% 2.1% 3.2% 2.4% 3.0% 2.9% 12.8% 12.8%   Credit score (0-100)   64 68 55 61 57 58 18 18   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   122 136 52.1 160 106 127 0.0 0.0   EBITDA   103 117 33.1 141 87.3 108 0.0 0.0   EBIT   96.7 111 26.7 134 81.0 102 0.0 0.0   Pre-tax profit (PTP)   82.4 97.6 18.1 126.4 74.2 76.8 0.0 0.0   Net earnings   62.1 75.1 12.7 97.1 56.5 58.3 0.0 0.0   Pre-tax profit without non-rec. items   82.4 97.6 18.1 126 74.2 76.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   2,007 2,000 1,994 1,988 1,981 1,975 0.0 0.0   Shareholders equity total   1,028 1,103 1,115 1,212 1,269 1,327 1,189 1,189   Interest-bearing liabilities   735 657 601 529 462 403 0.0 0.0   Balance sheet total (assets)   2,007 2,030 1,994 2,035 2,032 2,048 1,189 1,189   Net Debt   735 628 601 481 411 330 -1,189 -1,189     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   122 136 52.1 160 106 127 0.0 0.0   Gross profit growth   29.1% 11.7% -61.8% 206.2% -33.3% 19.5% -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)   2,007 2,030 1,994 2,035 2,032 2,048 1,189 1,189   Balance sheet change%   -0.3% 1.1% -1.8% 2.1% -0.1% 0.8% -41.9% 0.0%   Added value   103.0 117.3 33.1 140.5 87.3 108.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -13 -13 -13 -13 -13 -1,975 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   79.2% 81.4% 51.3% 84.1% 76.1% 80.0% 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 %   4.8% 5.5% 1.3% 6.7% 4.0% 5.0% 0.0% 0.0%   ROI %   4.9% 5.7% 1.4% 7.1% 4.3% 5.3% 0.0% 0.0%   ROE %   6.2% 7.0% 1.1% 8.3% 4.6% 4.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   51.3% 54.4% 57.8% 61.6% 64.2% 66.9% 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, %   713.0% 535.5% 1,814.0% 342.4% 470.8% 305.5% 0.0% 0.0%   Gearing %   71.5% 59.6% 53.9% 43.6% 36.4% 30.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.9% 1.4% 1.4% 1.4% 5.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.0 0.4 0.4 0.6 0.0 0.0   Current Ratio   0.0 0.2 0.0 0.2 0.3 0.4 0.0 0.0   Cash and cash equivalent   0.0 29.3 0.0 47.7 51.1 73.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -130.2 -102.7 -201.9 -151.8 -137.4 -123.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   103 117 33 141 87 108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   103 117 33 141 87 108 0 0   EBIT / employee   97 111 27 134 81 102 0 0   Net earnings / employee   62 75 13 97 57 58 0 0