Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANGESKOV VOGNMAND KRAN & CONTAINERSERVICE 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   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   2.9% 1.2% 1.3% 1.7% 1.1% 0.9% 10.8% 10.8%   Credit score (0-100)   59 83 79 72 83 88 23 23   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 27.9 15.2 1.6 48.4 171.6 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   594 899 1,208 1,188 1,401 2,330 0.0 0.0   EBITDA   154 312 391 360 311 1,032 0.0 0.0   EBIT   115 241 321 190 262 775 0.0 0.0   Pre-tax profit (PTP)   113.1 241.6 322.2 186.5 259.5 779.4 0.0 0.0   Net earnings   85.4 188.1 260.9 144.2 201.9 595.4 0.0 0.0   Pre-tax profit without non-rec. items   113 242 322 187 260 779 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   193 80.2 400 516 419 731 0.0 0.0   Shareholders equity total   534 647 808 852 954 1,449 699 699   Interest-bearing liabilities   11.6 28.0 5.4 5.4 0.1 1.5 0.0 0.0   Balance sheet total (assets)   990 1,481 1,591 1,792 1,645 2,196 699 699   Net Debt   -59.8 -309 -130 -322 -351 -70.9 -699 -699     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   594 899 1,208 1,188 1,401 2,330 0.0 0.0   Gross profit growth   -5.3% 51.3% 34.4% -1.7% 17.9% 66.4% -100.0% 0.0%   Employees   1 1 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 50.0% 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)   990 1,481 1,591 1,792 1,645 2,196 699 699   Balance sheet change%   9.4% 49.7% 7.4% 12.7% -8.2% 33.5% -68.2% 0.0%   Added value   153.7 312.1 391.4 360.3 431.8 1,032.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -91 -185 249 -54 -147 56 -731 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 2019/6 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 (%)   19.4% 26.8% 26.6% 16.0% 18.7% 33.3% 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 %   12.1% 19.7% 21.0% 11.3% 15.3% 40.7% 0.0% 0.0%   ROI %   20.7% 38.3% 41.9% 22.3% 28.0% 62.6% 0.0% 0.0%   ROE %   16.2% 31.9% 35.9% 17.4% 22.4% 49.6% 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 %   53.9% 43.7% 50.8% 47.5% 58.0% 66.0% 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, %   -38.9% -98.9% -33.1% -89.3% -112.9% -6.9% 0.0% 0.0%   Gearing %   2.2% 4.3% 0.7% 0.6% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.3% 8.2% 6.1% 73.3% 126.7% 324.5% 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   1.6 1.7 1.5 1.3 1.6 1.8 0.0 0.0   Current Ratio   1.6 1.7 1.5 1.3 1.6 1.8 0.0 0.0   Cash and cash equivalent   71.4 336.6 135.1 327.2 351.4 72.4 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   279.0 521.6 350.1 273.4 410.8 591.3 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 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   154 312 196 180 144 344 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   154 312 196 180 104 344 0 0   EBIT / employee   115 241 160 95 87 258 0 0   Net earnings / employee   85 188 130 72 67 198 0 0