Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L S Brolægning 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 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   10.7% 4.0% 3.3% 2.8% 6.7% 4.7% 14.9% 14.9%   Credit score (0-100)   24 50 53 59 34 45 14 14   Credit rating   BB BBB BBB BBB BBB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   676 562 611 829 417 480 0.0 0.0   EBITDA   382 225 177 398 -17.6 -60.4 0.0 0.0   EBIT   373 216 164 374 -52.6 -107 0.0 0.0   Pre-tax profit (PTP)   370.7 214.5 157.0 368.5 -33.8 -92.2 0.0 0.0   Net earnings   289.5 167.1 121.6 287.6 -26.7 -71.5 0.0 0.0   Pre-tax profit without non-rec. items   371 214 157 368 -33.8 -92.2 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 2024/12 2025e N/A 2026e N/A Tangible assets total   86.5 46.2 79.8 92.2 112 183 0.0 0.0   Shareholders equity total   339 507 572 802 715 644 329 329   Interest-bearing liabilities   0.5 38.8 98.7 193 339 0.5 0.0 0.0   Balance sheet total (assets)   481 790 973 1,609 1,424 830 329 329   Net Debt   -305 -429 -722 -1,246 -528 -229 -329 -329     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   676 562 611 829 417 480 0.0 0.0   Gross profit growth   0.0% -16.9% 8.8% 35.5% -49.7% 15.0% -100.0% 0.0%   Employees   1 1 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)   481 790 973 1,609 1,424 830 329 329   Balance sheet change%   0.0% 64.3% 23.2% 65.3% -11.5% -41.7% -60.4% 0.0%   Added value   382.2 224.6 176.8 398.0 -28.5 -60.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   78 -49 21 -12 -15 24 -183 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   55.2% 38.4% 26.9% 45.1% -12.6% -22.3% 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 %   77.6% 34.0% 18.6% 29.0% -2.0% -8.0% 0.0% 0.0%   ROI %   108.9% 48.1% 26.7% 44.5% -2.9% -10.5% 0.0% 0.0%   ROE %   85.3% 39.5% 22.5% 41.9% -3.5% -10.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   70.6% 64.1% 58.7% 49.8% 50.2% 77.5% 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, %   -79.9% -190.9% -408.3% -313.1% 3,001.0% 378.7% 0.0% 0.0%   Gearing %   0.1% 7.7% 17.3% 24.1% 47.4% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,061.4% 6.9% 10.7% 3.8% 1.5% 1.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.8 2.5 2.2 1.9 1.8 3.5 0.0 0.0   Current Ratio   2.8 2.5 2.2 1.9 1.8 3.5 0.0 0.0   Cash and cash equivalent   305.9 467.6 820.5 1,439.2 867.4 229.1 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 2024/12 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   255.9 404.3 455.4 685.4 590.8 447.4 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 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   382 225 177 398 -28 -60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   382 225 177 398 -18 -60 0 0   EBIT / employee   373 216 164 374 -53 -107 0 0   Net earnings / employee   289 167 122 288 -27 -72 0 0