Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LUND LARSEN HOLDING 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.2% 1.6% 0.7% 0.8% 0.7% 0.6% 8.4% 8.3%   Credit score (0-100)   83 76 95 90 95 96 29 30   Credit rating   A A AA A AA AA BB BB   Credit limit (kDKK)   142.8 11.3 614.0 546.0 703.0 876.5 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   153 136 416 442 595 556 0.0 0.0   EBITDA   153 136 416 442 595 556 0.0 0.0   EBIT   126 74.0 303 324 471 429 0.0 0.0   Pre-tax profit (PTP)   42.1 -335.2 728.0 443.7 620.7 845.3 0.0 0.0   Net earnings   18.4 -342.1 674.1 373.2 509.1 743.2 0.0 0.0   Pre-tax profit without non-rec. items   42.1 -335 728 444 621 845 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   1,336 5,341 5,660 5,596 5,833 5,706 0.0 0.0   Shareholders equity total   6,004 5,662 6,336 6,709 7,218 7,961 7,473 7,473   Interest-bearing liabilities   411 2,076 562 0.0 0.0 351 0.0 0.0   Balance sheet total (assets)   6,512 8,928 7,252 7,163 7,799 8,957 7,473 7,473   Net Debt   -1,085 1,937 540 -49.3 -34.6 -1,404 -7,473 -7,473     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   153 136 416 442 595 556 0.0 0.0   Gross profit growth   -0.2% -10.5% 204.8% 6.2% 34.5% -6.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   6,512 8,928 7,252 7,163 7,799 8,957 7,473 7,473   Balance sheet change%   6.3% 37.1% -18.8% -1.2% 8.9% 14.8% -16.6% 0.0%   Added value   152.5 136.5 416.0 442.0 589.6 556.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -54 3,943 206 -182 114 -253 -5,706 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 5.0 5.0 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 (%)   82.4% 54.2% 72.8% 73.3% 79.3% 77.2% 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 %   6.1% 9.5% 9.7% 6.2% 8.3% 10.1% 0.0% 0.0%   ROI %   6.1% 10.2% 10.5% 6.3% 8.5% 10.4% 0.0% 0.0%   ROE %   0.3% -5.9% 11.2% 5.7% 7.3% 9.8% 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 %   92.2% 63.4% 87.4% 93.7% 92.6% 88.9% 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, %   -711.4% 1,419.4% 129.8% -11.2% -5.8% -252.4% 0.0% 0.0%   Gearing %   6.8% 36.7% 8.9% 0.0% 0.0% 4.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   149.8% 85.9% 4.4% 1.1% 0.0% 0.1% 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   6.1 0.2 0.3 2.9 4.1 3.2 0.0 0.0   Current Ratio   6.1 0.2 0.3 2.9 4.1 3.2 0.0 0.0   Cash and cash equivalent   1,496.0 138.5 22.7 49.3 34.6 1,754.6 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   2,119.6 -2,436.8 -466.6 382.1 651.9 1,213.7 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 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0