Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lamper & Brugskunst 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   2.8% 5.7% 3.7% 7.6% 17.6% 20.1% 20.5% 17.2%   Credit score (0-100)   62 42 53 33 9 5 4 8   Credit rating   BBB BBB BBB BB B 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)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,440 2,187 1,875 1,133 -57.3 -670 0.0 0.0   EBITDA   242 70.6 109 -432 -86.0 -670 0.0 0.0   EBIT   37.9 -126 109 -432 -86.0 -670 0.0 0.0   Pre-tax profit (PTP)   14.4 -138.2 92.1 -451.8 -86.0 -671.0 0.0 0.0   Net earnings   14.4 -138.2 92.1 -451.8 -86.0 -671.0 0.0 0.0   Pre-tax profit without non-rec. items   14.4 -138 92.1 -452 -86.0 -671 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   197 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,468 1,330 1,122 670 584 -86.6 -587 -587   Interest-bearing liabilities   501 416 492 179 172 168 587 587   Balance sheet total (assets)   2,767 2,469 2,285 1,194 795 129 0.0 0.0   Net Debt   499 413 490 67.5 96.6 50.2 587 587     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   2,440 2,187 1,875 1,133 -57.3 -670 0.0 0.0   Gross profit growth   0.0% -10.4% -14.3% -39.6% 0.0% -1,069.3% 0.0% 0.0%   Employees   5 5 4 4 0 0 0 0   Employee growth %   0.0% 0.0% -20.0% 0.0% -100.0% 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)   2,767 2,469 2,285 1,194 795 129 0 0   Balance sheet change%   0.0% -10.8% -7.4% -47.7% -33.5% -83.8% -100.0% 0.0%   Added value   242.1 70.6 109.0 -431.9 -86.0 -670.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 -393 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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 (%)   1.6% -5.8% 5.8% -38.1% 149.9% 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 %   1.4% -4.8% 4.6% -24.8% -8.6% -132.7% 0.0% 0.0%   ROI %   2.0% -6.8% 6.5% -35.1% -10.7% -145.1% 0.0% 0.0%   ROE %   1.0% -9.9% 7.5% -50.4% -13.7% -188.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   53.1% 53.9% 49.1% 56.1% 73.5% -40.2% -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, %   205.9% 585.4% 449.5% -15.6% -112.3% -7.5% 0.0% 0.0%   Gearing %   34.1% 31.2% 43.9% 26.7% 29.4% -194.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 2.6% 3.7% 5.9% 0.0% 0.3% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.4 0.4 0.2 0.5 0.4 0.6 0.0 0.0   Current Ratio   2.0 2.2 2.0 2.3 3.8 0.6 0.0 0.0   Cash and cash equivalent   2.5 2.5 2.5 111.3 75.0 117.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   1,271.6 1,330.2 1,122.2 670.4 584.4 -86.6 -293.3 -293.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   48 14 27 -108 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   48 14 27 -108 0 0 0 0   EBIT / employee   8 -25 27 -108 0 0 0 0   Net earnings / employee   3 -28 23 -113 0 0 0 0