Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Landinspektørkontoret af 1884 A/S 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   0.8% 0.9% 0.5% 0.8% 0.8% 0.6% 9.1% 8.9%   Credit score (0-100)   92 91 99 92 92 97 27 28   Credit rating   AA A AA AA AA AA BB BB   Credit limit (kDKK)   1,186.0 1,161.3 1,367.3 676.7 626.0 700.3 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   18,112 18,553 13,934 13,406 12,747 11,429 0.0 0.0   EBITDA   7,328 7,559 4,129 3,254 3,072 1,422 0.0 0.0   EBIT   6,883 7,016 3,641 2,815 2,615 916 0.0 0.0   Pre-tax profit (PTP)   6,812.2 6,877.3 3,587.7 2,748.8 2,513.9 847.4 0.0 0.0   Net earnings   5,285.9 5,342.3 2,724.8 2,185.0 1,967.9 641.1 0.0 0.0   Pre-tax profit without non-rec. items   6,812 6,877 3,588 2,749 2,514 847 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   3,496 3,647 3,272 3,086 3,356 2,850 0.0 0.0   Shareholders equity total   6,707 6,749 6,804 3,289 3,157 3,798 2,148 2,148   Interest-bearing liabilities   1,266 1,235 1,348 1,292 1,647 1,185 0.0 0.0   Balance sheet total (assets)   12,033 12,731 12,934 7,496 6,956 7,628 2,148 2,148   Net Debt   -1,452 -1,534 -3,968 432 939 -135 -2,148 -2,148     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   18,112 18,553 13,934 13,406 12,747 11,429 0.0 0.0   Gross profit growth   24.0% 2.4% -24.9% -3.8% -4.9% -10.3% -100.0% 0.0%   Employees   16 16 16 16 15 16 0 0   Employee growth %   14.3% 0.0% 0.0% 0.0% -6.3% 6.7% -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)   12,033 12,731 12,934 7,496 6,956 7,628 2,148 2,148   Balance sheet change%   1.5% 5.8% 1.6% -42.0% -7.2% 9.7% -71.8% 0.0%   Added value   7,328.1 7,558.9 4,128.6 3,253.9 3,054.4 1,422.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -280 -392 -863 -625 -188 -1,012 -2,850 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 (%)   38.0% 37.8% 26.1% 21.0% 20.5% 8.0% 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 %   57.8% 56.8% 28.5% 27.6% 36.3% 12.6% 0.0% 0.0%   ROI %   86.9% 86.3% 42.5% 40.4% 52.9% 18.8% 0.0% 0.0%   ROE %   89.4% 79.4% 40.2% 43.3% 61.1% 18.4% 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 %   55.7% 53.0% 52.6% 43.9% 45.4% 49.8% 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, %   -19.8% -20.3% -96.1% 13.3% 30.6% -9.5% 0.0% 0.0%   Gearing %   18.9% 18.3% 19.8% 39.3% 52.2% 31.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 12.6% 5.3% 5.6% 7.2% 5.2% 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   2.1 2.0 2.2 1.7 1.5 1.8 0.0 0.0   Current Ratio   2.1 2.0 2.2 1.7 1.5 1.8 0.0 0.0   Cash and cash equivalent   2,717.5 2,769.9 5,316.7 859.5 708.7 1,320.3 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   4,403.5 4,623.3 5,355.3 1,778.7 1,153.4 2,053.1 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   458 472 258 203 204 89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   458 472 258 203 205 89 0 0   EBIT / employee   430 438 228 176 174 57 0 0   Net earnings / employee   330 334 170 137 131 40 0 0