Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LF KURSER OG EFTERUDDANNELSER 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% 1.3% 1.3%   Bankruptcy risk   2.7% 2.6% 1.9% 1.8% 1.3% 1.3% 16.5% 16.5%   Credit score (0-100)   62 62 69 70 80 78 11 11   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.2 0.6 26.7 32.5 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   520 781 955 1,187 1,577 2,546 0.0 0.0   EBITDA   344 287 436 606 851 1,397 0.0 0.0   EBIT   284 230 374 484 730 1,327 0.0 0.0   Pre-tax profit (PTP)   276.5 225.0 369.0 480.1 734.7 1,300.8 0.0 0.0   Net earnings   214.7 173.2 307.0 355.6 573.0 1,013.5 0.0 0.0   Pre-tax profit without non-rec. items   277 225 369 480 735 1,301 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   207 175 441 320 198 127 0.0 0.0   Shareholders equity total   532 491 625 681 904 1,348 223 223   Interest-bearing liabilities   308 273 466 360 496 687 0.0 0.0   Balance sheet total (assets)   1,236 1,137 1,550 1,437 1,802 2,927 223 223   Net Debt   -357 -182 -48.2 55.2 -136 -951 -223 -223     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   520 781 955 1,187 1,577 2,546 0.0 0.0   Gross profit growth   20.1% 50.0% 22.3% 24.3% 32.9% 61.5% -100.0% 0.0%   Employees   1 2 2 2 2 3 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 0.0% 50.0% -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)   1,236 1,137 1,550 1,437 1,802 2,927 223 223   Balance sheet change%   46.1% -8.0% 36.3% -7.3% 25.4% 62.4% -92.4% 0.0%   Added value   344.5 287.2 436.0 606.0 851.5 1,397.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   133 -89 204 -244 -244 -142 -127 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 (%)   54.5% 29.4% 39.1% 40.8% 46.3% 52.1% 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 %   27.3% 19.4% 27.8% 32.7% 46.0% 56.1% 0.0% 0.0%   ROI %   40.3% 28.4% 40.0% 45.7% 60.9% 77.3% 0.0% 0.0%   ROE %   44.8% 33.8% 55.0% 54.4% 72.3% 90.0% 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 %   43.1% 43.2% 40.4% 47.4% 50.2% 46.0% 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, %   -103.7% -63.5% -11.1% 9.1% -15.9% -68.1% 0.0% 0.0%   Gearing %   57.9% 55.5% 74.5% 52.9% 54.9% 50.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 1.6% 1.3% 2.0% 2.4% 4.4% 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   1.4 1.5 1.1 1.4 1.7 1.7 0.0 0.0   Current Ratio   1.4 1.5 1.1 1.4 1.7 1.7 0.0 0.0   Cash and cash equivalent   665.4 455.2 514.3 305.1 631.7 1,637.7 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   297.8 300.9 113.0 303.2 643.2 1,157.6 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   344 144 218 303 426 466 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   344 144 218 303 426 466 0 0   EBIT / employee   284 115 187 242 365 442 0 0   Net earnings / employee   215 87 154 178 287 338 0 0