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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   0.7% 1.1% 0.8% 0.8% 1.2% 0.7% 8.1% 8.1%   Credit score (0-100)   96 85 91 92 82 92 30 30   Credit rating   AA A AA AA A AA BB BB   Credit limit (kDKK)   2,049.1 979.8 2,508.8 3,015.2 851.6 2,406.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -7.3 -956 -247 -66.0 -21.3 -33.8 0.0 0.0   EBITDA   -7.3 -956 -247 -67.7 -140 -282 0.0 0.0   EBIT   -7.3 -956 -247 -67.7 -140 -282 0.0 0.0   Pre-tax profit (PTP)   3,013.6 4,048.5 4,872.7 5,392.7 -467.7 449.9 0.0 0.0   Net earnings   2,879.6 4,073.5 4,762.1 5,238.4 -2,049.3 378.6 0.0 0.0   Pre-tax profit without non-rec. items   3,014 4,049 4,873 5,393 -468 450 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   21,609 25,842 31,158 34,397 30,847 24,226 14,806 14,806   Interest-bearing liabilities   1,598 280 1,352 287 1,961 6,099 0.0 0.0   Balance sheet total (assets)   23,341 26,239 32,557 34,700 34,369 31,870 14,806 14,806   Net Debt   1,103 216 830 255 255 -2,605 -14,806 -14,806     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -7.3 -956 -247 -66.0 -21.3 -33.8 0.0 0.0   Gross profit growth   22.0% -12,966.8% 74.1% 73.3% 67.7% -58.7% 0.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   23,341 26,239 32,557 34,700 34,369 31,870 14,806 14,806   Balance sheet change%   11.1% 12.4% 24.1% 6.6% -1.0% -7.3% -53.5% 0.0%   Added value   -7.3 -955.6 -247.3 -67.7 -140.1 -282.1 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   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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% 102.6% 656.9% 833.7% 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 %   14.0% 16.5% 16.7% 16.2% -1.2% 2.5% 0.0% 0.0%   ROI %   14.0% 16.6% 16.8% 16.2% -1.2% 2.6% 0.0% 0.0%   ROE %   14.2% 17.2% 16.7% 16.0% -6.3% 1.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   92.6% 98.5% 95.7% 99.1% 89.8% 76.0% 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, %   -15,079.2% -22.6% -335.5% -376.8% -181.8% 923.2% 0.0% 0.0%   Gearing %   7.4% 1.1% 4.3% 0.8% 6.4% 25.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 5.7% 4.8% 5.2% 5.9% 9.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.3 3.5 1.3 6.2 2.9 2.0 0.0 0.0   Current Ratio   1.3 3.5 1.3 6.2 2.9 2.0 0.0 0.0   Cash and cash equivalent   495.3 64.6 522.4 32.1 1,706.3 8,703.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   515.9 1,003.6 411.5 1,574.2 4,058.2 2,987.6 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -247 -68 -140 -282 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -247 -68 -140 -282 0 0   EBIT / employee   0 0 -247 -68 -140 -282 0 0   Net earnings / employee   0 0 4,762 5,238 -2,049 379 0 0