Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PALLE LUDVIGSEN. LØGTVED 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.5% 0.5% 0.5% 0.4% 0.5% 0.7% 7.7% 7.7%   Credit score (0-100)   99 99 99 99 99 94 32 32   Credit rating   AAA AAA AA AAA AAA AA BB BB   Credit limit (kDKK)   3,366.1 3,422.8 3,812.7 3,825.2 4,360.8 5,159.6 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   19,619 20,298 20,500 19,049 20,521 24,315 0.0 0.0   EBITDA   13,108 12,952 12,499 11,465 12,640 17,001 0.0 0.0   EBIT   9,650 9,299 9,542 8,847 10,379 14,694 0.0 0.0   Pre-tax profit (PTP)   9,579.6 9,231.0 9,497.0 8,863.8 10,575.0 15,235.6 0.0 0.0   Net earnings   7,453.4 7,188.2 7,429.1 6,903.8 8,277.1 11,868.6 0.0 0.0   Pre-tax profit without non-rec. items   9,580 9,231 9,497 8,864 10,575 15,236 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   16,298 16,785 14,805 12,254 11,640 9,435 0.0 0.0   Shareholders equity total   21,089 21,777 24,706 24,610 27,887 32,756 30,256 30,256   Interest-bearing liabilities   3,732 3,846 66.3 879 475 728 0.0 0.0   Balance sheet total (assets)   31,678 32,484 32,851 33,443 34,468 40,588 30,256 30,256   Net Debt   -5,983 -5,733 -11,875 -11,551 -14,986 -22,886 -30,256 -30,256     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   19,619 20,298 20,500 19,049 20,521 24,315 0.0 0.0   Gross profit growth   4.3% 3.5% 1.0% -7.1% 7.7% 18.5% -100.0% 0.0%   Employees   15 16 16 15 15 14 0 0   Employee growth %   7.1% 6.7% 0.0% -6.3% 0.0% -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)   31,678 32,484 32,851 33,443 34,468 40,588 30,256 30,256   Balance sheet change%   3.3% 2.5% 1.1% 1.8% 3.1% 17.8% -25.5% 0.0%   Added value   13,108.3 12,951.6 12,498.8 11,465.3 12,997.7 17,000.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,026 -3,166 -4,938 -5,169 -2,875 -4,510 -9,435 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 (%)   49.2% 45.8% 46.5% 46.4% 50.6% 60.4% 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 %   31.2% 29.3% 29.6% 27.0% 31.2% 40.7% 0.0% 0.0%   ROI %   37.8% 35.1% 36.2% 33.7% 37.5% 47.5% 0.0% 0.0%   ROE %   36.2% 33.5% 32.0% 28.0% 31.5% 39.1% 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 %   66.6% 67.0% 75.2% 73.6% 80.9% 80.7% 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, %   -45.6% -44.3% -95.0% -100.7% -118.6% -134.6% 0.0% 0.0%   Gearing %   17.7% 17.7% 0.3% 3.6% 1.7% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 4.3% 9.4% 20.5% 4.7% 6.0% 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   1.5 1.6 2.5 3.6 7.3 9.3 0.0 0.0   Current Ratio   1.7 1.7 2.7 3.9 7.9 9.8 0.0 0.0   Cash and cash equivalent   9,715.5 9,578.8 11,941.1 12,430.1 15,461.6 23,614.7 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   6,105.9 6,428.3 11,168.3 15,706.3 19,808.8 27,803.6 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 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   874 809 781 764 867 1,214 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   874 809 781 764 843 1,214 0 0   EBIT / employee   643 581 596 590 692 1,050 0 0   Net earnings / employee   497 449 464 460 552 848 0 0