Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LAUST JAKOBSEN 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   1.8% 1.3% 1.3% 2.7% 1.5% 1.7% 6.6% 6.6%   Credit score (0-100)   72 81 78 60 75 72 36 36   Credit rating   A A A BBB A A BBB BBB   Credit limit (kDKK)   5.9 274.7 169.1 0.0 54.0 14.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 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   81.5 138 47.9 47.1 96.1 141 0.0 0.0   EBITDA   81.5 138 47.9 47.1 96.1 141 0.0 0.0   EBIT   67.2 124 33.6 32.9 72.8 107 0.0 0.0   Pre-tax profit (PTP)   34.4 1,685.2 1,746.6 -1,638.9 1,049.0 2,015.3 0.0 0.0   Net earnings   30.4 1,291.5 1,337.8 -1,292.0 704.6 1,547.8 0.0 0.0   Pre-tax profit without non-rec. items   34.4 1,685 1,747 -1,639 1,049 2,015 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,327 1,313 1,298 1,284 1,453 1,420 0.0 0.0   Shareholders equity total   14,375 15,611 16,892 15,543 16,189 17,676 17,412 17,412   Interest-bearing liabilities   2,305 4,352 4,049 1,728 1,629 0.0 0.0 0.0   Balance sheet total (assets)   17,094 20,715 22,121 20,290 21,040 21,520 17,412 17,412   Net Debt   -6,565 -5,782 -7,344 -7,569 -8,089 -13,974 -17,412 -17,412     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 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   81.5 138 47.9 47.1 96.1 141 0.0 0.0   Gross profit growth   952.8% 69.2% -65.3% -1.5% 103.9% 46.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,094 20,715 22,121 20,290 21,040 21,520 17,412 17,412   Balance sheet change%   0.3% 21.2% 6.8% -8.3% 3.7% 2.3% -19.1% 0.0%   Added value   81.5 137.9 47.9 47.1 87.1 140.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 -29 -29 -29 146 -67 -1,420 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 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 (%)   82.5% 89.7% 70.2% 69.7% 75.8% 76.2% 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 %   2.2% 9.6% 8.9% 2.9% 6.2% 10.5% 0.0% 0.0%   ROI %   2.2% 9.7% 9.2% 3.2% 7.2% 12.2% 0.0% 0.0%   ROE %   0.2% 8.6% 8.2% -8.0% 4.4% 9.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   84.1% 75.4% 76.4% 76.6% 76.9% 82.1% 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, %   -8,058.9% -4,194.1% -15,345.6% -16,063.1% -8,420.1% -9,942.5% 0.0% 0.0%   Gearing %   16.0% 27.9% 24.0% 11.1% 10.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.3% 4.0% 4.0% 78.0% 13.4% 26.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   5.3 3.4 3.6 3.3 3.6 5.6 0.0 0.0   Current Ratio   5.3 3.4 3.6 3.3 3.6 5.6 0.0 0.0   Cash and cash equivalent   8,870.4 10,134.5 11,392.9 9,296.9 9,717.4 13,974.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 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   1,188.0 1,136.3 1,191.0 1,605.0 2,005.6 1,064.6 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  2019 2019/9 2020 2020/9 2021 2021/9 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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0