Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LT Gruppen A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   0.0% 0.0% 0.0% 2.9% 2.0% 1.1% 4.2% 4.1%   Credit score (0-100)   0 0 0 58 67 83 48 49   Credit rating   N/A N/A N/A BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 8.9 3,448.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 87,624 102,445 144,266 0.0 0.0   EBITDA   0.0 0.0 0.0 22,586 21,857 58,876 0.0 0.0   EBIT   0.0 0.0 0.0 22,586 6,613 35,522 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 11,389.0 -491.1 17,033.9 0.0 0.0   Net earnings   0.0 0.0 0.0 11,389.0 -5,647.7 10,646.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 22,586 -491 17,034 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 146,468 190,813 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 59,108 53,700 61,914 55,514 55,514   Interest-bearing liabilities   0.0 0.0 0.0 0.0 41,704 58,338 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 207,105 249,716 343,757 55,514 55,514   Net Debt   0.0 0.0 0.0 0.0 41,207 57,838 -35,081 -35,081     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   0.0 0.0 0.0 87,624 102,445 144,266 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 16.9% 40.8% -100.0% 0.0%   Employees   0 0 0 84 86 99 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 2.4% 15.1% -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)   0 0 0 207,105 249,716 343,757 55,514 55,514   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 20.6% 37.7% -83.9% 0.0%   Added value   0.0 0.0 0.0 22,586.0 6,613.0 58,876.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 151,283 24,657 -194,106 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   0.0% 0.0% 0.0% 25.8% 6.5% 24.6% 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 %   0.0% 0.0% 0.0% 10.9% 3.1% 12.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 10.9% 3.7% 17.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 19.3% -10.0% 18.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 100.0% 21.5% 18.0% 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, %   0.0% 0.0% 0.0% 0.0% 188.5% 98.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 77.7% 94.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 36.2% 37.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.7 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.7 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 496.6 500.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 -30,321.8 -30,743.8 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  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 269 77 595 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 269 254 595 0 0   EBIT / employee   0 0 0 269 77 359 0 0   Net earnings / employee   0 0 0 136 -66 108 0 0