Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARSNN 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 1.6% 1.4% 1.8% 1.3% 1.0% 8.4% 8.4%   Credit score (0-100)   70 75 77 71 79 87 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3.6 74.3 242.2 15.0 380.0 1,646.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -956 -247 -66.0 -21.3 -33.8 -46.2 0.0 0.0   EBITDA   -956 -247 -67.7 -140 -282 -46.2 0.0 0.0   EBIT   -956 -247 -67.7 -140 -282 -46.2 0.0 0.0   Pre-tax profit (PTP)   4,048.5 4,872.7 5,392.7 -467.7 449.9 1,488.0 0.0 0.0   Net earnings   4,073.5 4,762.1 5,238.4 -2,049.3 378.6 1,315.2 0.0 0.0   Pre-tax profit without non-rec. items   4,049 4,873 5,393 -468 450 1,488 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   25,842 31,158 34,397 30,847 24,226 25,441 17,236 17,236   Interest-bearing liabilities   280 1,352 287 1,961 6,099 539 0.0 0.0   Balance sheet total (assets)   26,239 32,557 34,700 34,369 31,870 27,518 17,236 17,236   Net Debt   216 830 255 255 -2,605 -5,634 -17,236 -17,236     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 2025e N/A 2026e 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   -956 -247 -66.0 -21.3 -33.8 -46.2 0.0 0.0   Gross profit growth   -12,966.8% 74.1% 73.3% 67.7% -58.7% -36.6% 0.0% 0.0%   Employees   0 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   26,239 32,557 34,700 34,369 31,870 27,518 17,236 17,236   Balance sheet change%   12.4% 24.1% 6.6% -1.0% -7.3% -13.7% -37.4% 0.0%   Added value   -955.6 -247.3 -67.7 -140.1 -282.1 -46.2 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 2025e N/A 2026e 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% 102.6% 656.9% 833.7% 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 %   16.5% 16.7% 16.2% -1.2% 2.5% 5.6% 0.0% 0.0%   ROI %   16.6% 16.8% 16.2% -1.2% 2.6% 5.6% 0.0% 0.0%   ROE %   17.2% 16.7% 16.0% -6.3% 1.4% 5.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   98.5% 95.7% 99.1% 89.8% 76.0% 92.5% 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, %   -22.6% -335.5% -376.8% -181.8% 923.2% 12,188.5% 0.0% 0.0%   Gearing %   1.1% 4.3% 0.8% 6.4% 25.2% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 4.8% 5.2% 5.9% 9.7% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   3.5 1.3 6.2 2.9 2.0 17.7 0.0 0.0   Current Ratio   3.5 1.3 6.2 2.9 2.0 17.7 0.0 0.0   Cash and cash equivalent   64.6 522.4 32.1 1,706.3 8,703.8 6,172.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 2025e N/A 2026e 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   1,003.6 411.5 1,574.2 4,058.2 2,987.6 6,281.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -247 -68 -140 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -247 -68 -140 0 0 0 0   EBIT / employee   0 -247 -68 -140 0 0 0 0   Net earnings / employee   0 4,762 5,238 -2,049 0 0 0 0