Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LaundryHouse ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   4.9% 5.2% 8.4% 12.4% 6.3% 7.8% 15.2% 7.1%   Credit score (0-100)   46 44 30 19 36 30 13 10   Credit rating   BB BB B B BB 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,445 7,191 6,770 6,740 4,623 7,752 0.0 0.0   EBITDA   1,163 -536 -385 -447 -49.6 1,521 0.0 0.0   EBIT   902 -740 -593 -481 -138 1,498 0.0 0.0   Pre-tax profit (PTP)   615.0 -641.0 -1,890.0 -716.9 -322.8 1,079.4 0.0 0.0   Net earnings   465.0 -462.0 -1,852.9 -594.0 -358.6 852.4 0.0 0.0   Pre-tax profit without non-rec. items   615 -641 -1,890 -717 -411 951 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   501 298 197 157 0.0 68.9 0.0 0.0   Shareholders equity total   2,965 2,503 1,651 995 637 -523 -2,213 -2,213   Interest-bearing liabilities   159 3,641 1,051 1,816 5,436 4,497 2,213 2,213   Balance sheet total (assets)   13,248 11,652 10,226 11,738 13,240 11,871 0.0 0.0   Net Debt   -390 2,866 -167 1,544 5,068 4,108 2,213 2,213     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   8,445 7,191 6,770 6,740 4,623 7,752 0.0 0.0   Gross profit growth   18.7% -14.8% -5.9% -0.4% -31.4% 67.7% -100.0% 0.0%   Employees   12 11 13 13 9 12 0 0   Employee growth %   0.0% -8.3% 18.2% 0.0% -30.8% 33.3% -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)   13,248 11,652 10,226 11,738 13,240 11,871 0 0   Balance sheet change%   -16.3% -12.0% -12.2% 14.8% 12.8% -10.3% -100.0% 0.0%   Added value   902.0 -740.0 -593.4 -481.3 -138.0 1,497.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -258 -407 -308 -75 -246 46 -69 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   10.7% -10.3% -8.8% -7.1% -3.0% 19.3% 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 %   6.7% -3.8% -15.3% -5.2% -0.7% 14.9% 0.0% 0.0%   ROI %   31.1% -10.1% -37.8% -20.6% -2.0% 33.2% 0.0% 0.0%   ROE %   16.5% -16.9% -89.2% -44.9% -44.0% 13.6% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   23.5% 22.0% 16.1% 8.5% 4.8% -4.2% -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, %   -33.5% -534.7% 43.4% -345.5% -10,214.1% 270.0% 0.0% 0.0%   Gearing %   5.4% 145.5% 63.7% 182.5% 853.9% -859.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   133.6% 9.2% 9.3% 10.4% 8.8% 19.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.8 1.0 0.8 0.9 0.8 0.5 0.0 0.0   Current Ratio   1.0 1.2 1.2 1.2 1.2 1.1 0.0 0.0   Cash and cash equivalent   549.0 775.0 1,218.5 271.9 367.9 389.3 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -291.0 2,130.0 1,845.2 2,209.2 2,078.6 981.5 -1,106.6 -1,106.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   75 -67 -46 -37 -15 125 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   97 -49 -30 -34 -6 127 0 0   EBIT / employee   75 -67 -46 -37 -15 125 0 0   Net earnings / employee   39 -42 -143 -46 -40 71 0 0