Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L-Entreprenøren 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   2.1% 3.7% 1.4% 1.3% 0.8% 2.0% 6.5% 6.3%   Credit score (0-100)   69 54 80 81 91 67 36 36   Credit rating   A BBB A A AA A BBB BBB   Credit limit (kDKK)   0.3 0.0 39.0 86.3 612.2 0.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,243 4,090 7,785 9,273 9,546 16,196 0.0 0.0   EBITDA   1,409 236 2,012 2,132 1,551 1,251 0.0 0.0   EBIT   1,056 -83.8 1,702 1,642 915 854 0.0 0.0   Pre-tax profit (PTP)   947.0 -210.3 1,646.2 1,579.5 869.0 746.7 0.0 0.0   Net earnings   736.5 -168.5 1,271.7 1,225.9 665.1 556.1 0.0 0.0   Pre-tax profit without non-rec. items   947 -210 1,646 1,579 869 747 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   1,176 947 1,312 2,145 2,434 1,277 0.0 0.0   Shareholders equity total   2,324 2,052 3,324 4,300 4,965 5,521 5,441 5,441   Interest-bearing liabilities   598 536 544 208 1,086 1,205 0.0 0.0   Balance sheet total (assets)   5,685 4,762 7,399 10,220 10,175 17,376 5,441 5,441   Net Debt   598 536 544 -429 1,086 1,195 -5,438 -5,438     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   6,243 4,090 7,785 9,273 9,546 16,196 0.0 0.0   Gross profit growth   0.0% -34.5% 90.3% 19.1% 3.0% 69.7% -100.0% 0.0%   Employees   13 11 13 18 20 41 0 0   Employee growth %   0.0% -15.4% 18.2% 38.5% 11.1% 105.0% -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)   5,685 4,762 7,399 10,220 10,175 17,376 5,441 5,441   Balance sheet change%   0.0% -16.2% 55.4% 38.1% -0.4% 70.8% -68.7% 0.0%   Added value   1,409.4 236.4 2,012.1 2,131.9 1,405.5 1,251.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   828 -555 64 341 -349 -1,555 -1,277 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 (%)   16.9% -2.0% 21.9% 17.7% 9.6% 5.3% 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 %   18.6% -1.4% 28.2% 18.8% 9.2% 6.6% 0.0% 0.0%   ROI %   35.9% -2.6% 52.2% 38.0% 16.9% 13.6% 0.0% 0.0%   ROE %   31.7% -7.7% 47.3% 32.2% 14.4% 10.6% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   40.9% 43.1% 44.9% 50.5% 48.8% 31.8% 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, %   42.4% 226.7% 27.0% -20.1% 70.0% 95.6% 0.0% 0.0%   Gearing %   25.7% 26.1% 16.4% 4.8% 21.9% 21.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   36.8% 24.2% 12.3% 20.9% 11.4% 14.6% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   1.5 1.5 1.5 2.0 1.6 1.4 0.0 0.0   Current Ratio   1.6 1.6 1.5 1.4 1.6 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 636.9 0.0 9.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   1,641.0 1,356.9 2,104.1 2,388.2 2,872.0 4,531.4 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   108 21 155 118 70 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   108 21 155 118 78 31 0 0   EBIT / employee   81 -8 131 91 46 21 0 0   Net earnings / employee   57 -15 98 68 33 14 0 0