Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARSEN & ERIKSEN Co. ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark Please note that we are still in beta phase and the credit rating is not yet reliable until we have gathered more data for our AI model. The credit ratings will improve remarkably in the coming weeks.

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.0%   Bankruptcy risk   8.1% 5.9% 4.7% 4.7% 18.9% 15.2% 15.8% 7.3%   Credit score (0-100)   32 41 47 45 6 12 1 1   Credit rating   B BB BB BB B B B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   49.3 126 375 856 319 36.8 0.0 0.0   EBITDA   26.6 22.2 172 -23.9 -826 -565 0.0 0.0   EBIT   26.6 22.2 139 -23.9 -826 -565 0.0 0.0   Pre-tax profit (PTP)   26.6 15.6 115.6 -36.0 -883.8 -687.7 0.0 0.0   Net earnings   26.6 1.4 90.2 -36.0 -883.8 -687.7 0.0 0.0   Pre-tax profit without non-rec. items   26.6 15.6 116 -36.0 -884 -688 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 1.0 1.0 0.0 0.0 0.0 0.0   Shareholders equity total   76.6 77.9 168 132 -752 -1,439 -1,489 -1,489   Interest-bearing liabilities   157 351 237 352 1,050 2,638 1,489 1,489   Balance sheet total (assets)   314 491 551 866 910 2,213 0.0 0.0   Net Debt   53.5 330 224 348 1,048 944 1,489 1,489     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   49.3 126 375 856 319 36.8 0.0 0.0   Gross profit growth   0.0% 156.2% 196.5% 128.3% -62.7% -88.5% -100.0% 0.0%   Employees   0 0 2 3 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 33.3% -25.0% -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)   314 491 551 866 910 2,213 0 0   Balance sheet change%   0.0% 56.2% 12.1% 57.2% 5.1% 143.3% -100.0% 0.0%   Added value   26.6 22.2 138.9 -23.9 -826.4 -565.4 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 -32 0 -1 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   53.9% 17.6% 37.1% -2.8% -258.7% -1,538.0% 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 %   8.5% 5.5% 26.7% -3.2% -65.4% -21.3% 0.0% 0.0%   ROI %   11.4% 6.7% 33.3% -5.0% -107.8% -30.7% 0.0% 0.0%   ROE %   34.7% 1.8% 73.3% -24.0% -169.7% -44.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   24.4% 15.9% 30.5% 15.2% -45.2% -39.4% -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, %   201.3% 1,482.8% 130.1% -1,459.2% -126.8% -167.0% 0.0% 0.0%   Gearing %   205.0% 450.7% 141.0% 266.2% -139.6% -183.2% -100.0% 148,948.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.6% 8.0% 4.6% 8.2% 6.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.9 0.5 1.0 0.5 0.2 1.7 0.0 0.0   Current Ratio   1.3 1.1 1.3 1.0 0.6 2.0 0.0 0.0   Cash and cash equivalent   103.5 21.7 12.9 3.2 1.5 1,693.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   76.6 29.4 121.2 31.2 -486.0 1,054.9 -744.7 -744.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 69 -8 -207 -188 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 86 -8 -207 -188 0 0   EBIT / employee   0 0 69 -8 -207 -188 0 0   Net earnings / employee   0 0 45 -12 -221 -229 0 0