Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ERNST V. LAURSEN 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1% 3.1%   Bankruptcy risk   1.8% 1.9% 2.1% 1.1% 2.7% 1.1% 7.1% 7.1%   Credit score (0-100)   73 72 67 84 60 84 34 34   Credit rating   A A A A BBB A BBB BBB   Credit limit (kDKK)   40.7 17.8 4.8 2,354.4 0.1 3,097.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   979 1,533 987 811 368 1,059 0.0 0.0   EBITDA   -950 -417 -377 -911 -1,339 -291 0.0 0.0   EBIT   -1,024 -491 -542 -918 -1,344 -296 0.0 0.0   Pre-tax profit (PTP)   -336.4 -1,346.2 -833.2 3,237.8 -3,552.8 1,565.2 0.0 0.0   Net earnings   -258.1 -1,050.0 -649.9 2,525.5 -3,551.8 1,565.2 0.0 0.0   Pre-tax profit without non-rec. items   -336 -1,346 -833 3,238 -3,553 1,565 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   189 115 281 274 270 336 0.0 0.0   Shareholders equity total   50,515 49,357 48,597 51,009 47,343 48,849 48,588 48,588   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   51,007 49,797 49,124 51,346 47,622 49,103 48,588 48,588   Net Debt   -38,190 -38,953 -38,586 -8,851 -40,611 -36,933 -48,588 -48,588     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   979 1,533 987 811 368 1,059 0.0 0.0   Gross profit growth   -42.8% 56.6% -35.6% -17.8% -54.6% 187.4% -100.0% 0.0%   Employees   5 5 4 4 4 3 0 0   Employee growth %   0.0% 0.0% -20.0% 0.0% 0.0% -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)   51,007 49,797 49,124 51,346 47,622 49,103 48,588 48,588   Balance sheet change%   -0.5% -2.4% -1.4% 4.5% -7.3% 3.1% -1.0% 0.0%   Added value   -1,023.8 -490.9 -542.3 -917.8 -1,343.8 -296.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -148 -148 0 -14 -9 61 -336 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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 (%)   -104.5% -32.0% -54.9% -113.1% -364.8% -28.0% 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 %   -0.6% -0.3% -0.5% 7.7% 1.6% 4.9% 0.0% 0.0%   ROI %   -0.7% -0.3% -0.6% 7.7% 1.6% 4.9% 0.0% 0.0%   ROE %   -0.5% -2.1% -1.3% 5.1% -7.2% 3.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   99.0% 99.1% 98.9% 99.3% 99.4% 99.5% 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, %   4,021.7% 9,347.1% 10,245.4% 971.7% 3,032.4% 12,707.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   77.8 93.7 74.2 115.5 145.5 146.3 0.0 0.0   Current Ratio   80.5 95.7 74.3 115.5 149.1 151.6 0.0 0.0   Cash and cash equivalent   38,189.6 38,952.5 38,585.9 8,851.4 40,611.1 36,933.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   39,133.0 40,014.3 38,697.0 38,518.6 41,322.4 38,321.8 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -205 -98 -136 -229 -336 -99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -190 -83 -94 -228 -335 -97 0 0   EBIT / employee   -205 -98 -136 -229 -336 -99 0 0   Net earnings / employee   -52 -210 -162 631 -888 522 0 0