Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANGHØJ 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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% 1.5% 1.5%   Bankruptcy risk   0.6% 0.6% 0.7% 0.5% 0.7% 0.8% 8.4% 8.4%   Credit score (0-100)   98 98 93 99 95 91 29 29   Credit rating   AA AA AA AAA AA AA BB BB   Credit limit (kDKK)   1,645.5 1,810.8 1,500.4 2,041.7 2,769.9 2,777.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,811 15,895 14,633 16,950 27,164 30,873 0.0 0.0   EBITDA   5,340 6,044 4,421 6,597 7,273 6,164 0.0 0.0   EBIT   4,910 5,721 4,372 6,532 7,138 5,895 0.0 0.0   Pre-tax profit (PTP)   4,930.6 5,757.0 4,415.5 6,603.2 7,237.4 6,947.4 0.0 0.0   Net earnings   3,838.5 4,482.1 3,433.7 5,142.4 5,627.8 5,611.9 0.0 0.0   Pre-tax profit without non-rec. items   4,931 5,757 4,415 6,603 7,237 6,947 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   109 39.2 225 170 391 1,561 0.0 0.0   Shareholders equity total   11,852 12,734 11,668 14,110 17,229 22,840 16,360 16,360   Interest-bearing liabilities   8,625 6,185 13,771 6,077 0.0 2,802 0.0 0.0   Balance sheet total (assets)   30,461 26,650 33,917 27,707 33,418 45,426 16,360 16,360   Net Debt   8,577 5,461 13,164 5,404 -7,293 2,303 -16,360 -16,360     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   14,811 15,895 14,633 16,950 27,164 30,873 0.0 0.0   Gross profit growth   -5.4% 7.3% -7.9% 15.8% 60.3% 13.7% -100.0% 0.0%   Employees   22 24 23 22 37 41 0 0   Employee growth %   0.0% 9.1% -4.2% -4.3% 68.2% 10.8% -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)   30,461 26,650 33,917 27,707 33,418 45,426 16,360 16,360   Balance sheet change%   -4.0% -12.5% 27.3% -18.3% 20.6% 35.9% -64.0% 0.0%   Added value   5,339.8 6,044.1 4,421.4 6,596.9 7,203.0 6,164.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -845 -645 126 -124 86 1,131 -1,791 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   33.1% 36.0% 29.9% 38.5% 26.3% 19.1% 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 %   16.2% 20.5% 14.9% 22.3% 24.2% 17.8% 0.0% 0.0%   ROI %   24.0% 29.6% 20.1% 29.7% 39.5% 32.6% 0.0% 0.0%   ROE %   34.5% 36.5% 28.1% 39.9% 35.9% 28.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   39.7% 48.1% 34.4% 52.4% 52.7% 50.5% 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, %   160.6% 90.3% 297.7% 81.9% -100.3% 37.4% 0.0% 0.0%   Gearing %   72.8% 48.6% 118.0% 43.1% 0.0% 12.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.3% 1.1% 2.6% 4.8% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.5 1.7 1.3 1.9 1.6 1.3 0.0 0.0   Current Ratio   1.7 2.1 1.6 2.3 2.3 1.9 0.0 0.0   Cash and cash equivalent   48.7 724.1 607.8 672.2 7,292.7 499.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   12,708.1 14,085.4 12,925.1 15,383.9 18,258.0 20,943.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   243 252 192 300 195 150 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   243 252 192 300 197 150 0 0   EBIT / employee   223 238 190 297 193 144 0 0   Net earnings / employee   174 187 149 234 152 137 0 0