Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARS PRINTZ A/S 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   2.8% 4.5% 3.6% 3.6% 2.5% 1.7% 5.4% 5.3%   Credit score (0-100)   60 46 51 52 61 72 41 42   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 14.5 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   24,175 7,292 27,148 23,375 22,752 29,221 0.0 0.0   EBITDA   2,163 1,380 1,309 -680 967 5,015 0.0 0.0   EBIT   2,020 1,342 1,207 -895 789 4,853 0.0 0.0   Pre-tax profit (PTP)   1,799.3 1,449.6 1,615.4 -701.2 2,245.2 5,198.6 0.0 0.0   Net earnings   1,382.2 1,159.6 1,403.6 -508.2 2,093.2 4,158.0 0.0 0.0   Pre-tax profit without non-rec. items   1,799 1,450 1,615 -701 2,245 5,199 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   267 367 284 71.4 34.6 190 0.0 0.0   Shareholders equity total   4,478 3,772 5,176 4,668 6,761 10,943 6,016 6,016   Interest-bearing liabilities   0.0 0.0 1,099 2,072 1,872 1,412 0.0 0.0   Balance sheet total (assets)   15,011 14,676 17,475 15,475 19,581 22,044 6,016 6,016   Net Debt   -2,013 -1,234 1,087 2,069 -1,918 -1,847 -6,010 -6,010     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   24,175 7,292 27,148 23,375 22,752 29,221 0.0 0.0   Gross profit growth   6.1% -69.8% 272.3% -13.9% -2.7% 28.4% -100.0% 0.0%   Employees   46 47 47 45 39 40 0 0   Employee growth %   17.9% 2.2% 0.0% -4.3% -13.3% 2.6% -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)   15,011 14,676 17,475 15,475 19,581 22,044 6,016 6,016   Balance sheet change%   -7.7% -2.2% 19.1% -11.4% 26.5% 12.6% -72.7% 0.0%   Added value   2,163.0 1,379.9 1,309.0 -680.2 1,003.7 5,014.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -342 62 314 -442 -565 -135 -190 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   8.4% 18.4% 4.4% -3.8% 3.5% 16.6% 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 %   12.9% 10.1% 11.9% -3.3% 15.4% 27.1% 0.0% 0.0%   ROI %   37.3% 27.3% 31.0% -7.6% 33.8% 51.2% 0.0% 0.0%   ROE %   31.3% 28.1% 31.4% -10.3% 36.6% 47.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   29.8% 25.7% 29.1% 28.7% 33.5% 49.3% 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, %   -93.1% -89.4% 83.1% -304.2% -198.5% -36.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 21.2% 44.4% 27.7% 12.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 54.4% 10.4% 22.8% 26.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.6 1.5 1.4 1.4 1.4 1.9 0.0 0.0   Current Ratio   1.6 1.5 1.4 1.4 1.4 1.9 0.0 0.0   Cash and cash equivalent   2,013.0 1,233.8 11.1 3.3 3,790.3 3,258.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   5,656.7 4,535.1 4,549.9 3,652.3 4,268.1 9,045.8 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 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   47 29 28 -15 26 125 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   47 29 28 -15 25 125 0 0   EBIT / employee   44 29 26 -20 20 121 0 0   Net earnings / employee   30 25 30 -11 54 104 0 0