Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LASERMAN 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  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% 1.8%   Bankruptcy risk   1.8% 1.5% 1.7% 1.5% 1.6% 1.8% 15.6% 13.0%   Credit score (0-100)   73 79 75 77 74 70 11 18   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.1 11.4 2.9 11.6 6.0 1.2 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   2,627 2,776 2,587 2,533 2,774 3,061 0.0 0.0   EBITDA   1,034 1,058 881 1,027 1,082 1,318 0.0 0.0   EBIT   896 925 777 976 1,016 1,259 0.0 0.0   Pre-tax profit (PTP)   895.8 922.0 774.4 971.4 1,010.2 1,254.9 0.0 0.0   Net earnings   698.6 718.8 604.1 757.7 788.0 978.0 0.0 0.0   Pre-tax profit without non-rec. items   896 922 774 971 1,010 1,255 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   285 151 48.0 190 576 520 0.0 0.0   Shareholders equity total   880 899 803 960 948 1,126 1.2 1.2   Interest-bearing liabilities   2.0 0.0 0.0 0.0 0.0 0.0 3.8 3.8   Balance sheet total (assets)   1,567 1,799 1,495 1,891 1,779 1,975 5.0 5.0   Net Debt   -791 -1,038 -921 -1,205 -620 -1,027 3.8 3.8     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   2,627 2,776 2,587 2,533 2,774 3,061 0.0 0.0   Gross profit growth   4.6% 5.7% -6.8% -2.1% 9.5% 10.4% -100.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   1,567 1,799 1,495 1,891 1,779 1,975 5 5   Balance sheet change%   2.0% 14.8% -16.9% 26.5% -5.9% 11.0% -99.7% 0.0%   Added value   896.0 924.5 777.0 976.1 1,015.7 1,258.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -276 -267 -194 88 316 -117 -520 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   34.1% 33.3% 30.0% 38.5% 36.6% 41.1% 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 %   57.8% 54.9% 47.2% 57.7% 55.4% 67.1% 0.0% 0.0%   ROI %   101.6% 103.9% 91.3% 110.7% 106.3% 119.8% 0.0% 0.0%   ROE %   79.3% 80.8% 71.0% 86.0% 82.6% 94.3% 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 %   56.2% 50.0% 53.7% 50.8% 53.3% 57.0% 24.7% 24.7%   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, %   -76.5% -98.1% -104.6% -117.3% -57.3% -78.0% 0.0% 0.0%   Gearing %   0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 304.2% 304.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.7% 264.7% 0.0% 0.0% 0.0% 0.0% 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   1.7 1.7 1.9 1.7 1.3 1.6 0.0 0.0   Current Ratio   1.8 1.8 2.0 1.8 1.4 1.7 0.0 0.0   Cash and cash equivalent   792.7 1,037.5 921.4 1,204.7 620.3 1,027.3 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   570.8 710.7 695.4 713.0 343.0 602.1 -1.9 -1.9   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 0 0 0 420 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 439 0 0   EBIT / employee   0 0 0 0 0 420 0 0   Net earnings / employee   0 0 0 0 0 326 0 0