Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUTBROGAARD-BYG 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2%   Bankruptcy risk   8.5% 13.7% 11.6% 12.7% 11.0% 11.0% 18.1% 18.1%   Credit score (0-100)   30 17 21 17 21 21 8 8   Credit rating   BB BB BB BB BB BB B B   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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   324 -31.9 -32.5 -18.3 -5.8 -154 0.0 0.0   EBITDA   324 -31.9 -32.5 -18.3 -5.8 -154 0.0 0.0   EBIT   324 -31.9 -32.5 -18.3 -5.8 -154 0.0 0.0   Pre-tax profit (PTP)   326.8 -30.4 -22.6 -8.4 7.3 -140.5 0.0 0.0   Net earnings   254.9 -23.7 -20.9 -6.6 5.7 -109.6 0.0 0.0   Pre-tax profit without non-rec. items   327 -30.4 -22.6 -8.4 7.3 -141 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   706 427 406 400 405 296 -154 -154   Interest-bearing liabilities   49.5 48.0 69.2 74.4 78.6 82.7 154 154   Balance sheet total (assets)   1,007 556 483 481 491 386 0.0 0.0   Net Debt   -650 -149 67.1 67.5 76.9 79.7 154 154     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   324 -31.9 -32.5 -18.3 -5.8 -154 0.0 0.0   Gross profit growth   0.0% 0.0% -1.8% 43.7% 68.1% -2,533.7% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   1,007 556 483 481 491 386 0 0   Balance sheet change%   56.1% -44.8% -13.2% -0.3% 2.1% -21.5% -100.0% 0.0%   Added value   323.7 -31.9 -32.5 -18.3 -5.8 -153.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   39.6% -3.5% -3.7% -1.2% 2.4% -31.1% 0.0% 0.0%   ROI %   52.4% -4.4% -4.1% -1.2% 2.4% -31.6% 0.0% 0.0%   ROE %   44.1% -4.2% -5.0% -1.6% 1.4% -31.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   70.1% 76.9% 84.2% 83.1% 82.6% 76.7% -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, %   -200.7% 466.1% -206.6% -369.3% -1,316.9% -51.9% 0.0% 0.0%   Gearing %   7.0% 11.2% 17.0% 18.6% 19.4% 28.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 6.7% 5.4% 3.8% 5.5% 5.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   4.3 3.3 4.7 4.1 4.0 4.3 0.0 0.0   Current Ratio   4.4 4.3 6.3 5.9 5.7 4.3 0.0 0.0   Cash and cash equivalent   699.0 196.6 2.1 6.9 1.7 3.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   776.6 427.2 406.3 399.8 405.5 295.9 -77.1 -77.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   324 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   324 0 0 0 0 0 0 0   EBIT / employee   324 0 0 0 0 0 0 0   Net earnings / employee   255 0 0 0 0 0 0 0