Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Thomas Hvid Laursen ApS, Entreprenør & autoriseret kloakmester

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 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   9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9%   Bankruptcy risk   0.0% 2.8% 3.8% 2.3% 1.3% 1.4% 10.4% 10.2%   Credit score (0-100)   0 60 51 64 80 77 24 24   Credit rating   N/A BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 17.8 9.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 955 1,381 869 1,034 1,243 0.0 0.0   EBITDA   0.0 209 579 57.6 191 136 0.0 0.0   EBIT   0.0 199 561 34.7 164 106 0.0 0.0   Pre-tax profit (PTP)   0.0 180.3 549.7 14.3 145.3 83.7 0.0 0.0   Net earnings   0.0 137.3 428.6 10.9 113.3 65.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 180 550 14.3 145 83.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 37.5 97.8 81.5 107 0.0 0.0   Shareholders equity total   0.0 237 666 547 660 725 375 375   Interest-bearing liabilities   0.0 260 506 725 538 671 0.0 0.0   Balance sheet total (assets)   0.0 918 1,733 1,465 1,526 1,785 375 375   Net Debt   0.0 -475 506 108 -186 -639 -354 -354     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 955 1,381 869 1,034 1,243 0.0 0.0   Gross profit growth   0.0% 0.0% 44.6% -37.1% 19.1% 20.1% -100.0% 0.0%   Employees   0 2 2 2 2 2 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)   0 918 1,733 1,465 1,526 1,785 375 375   Balance sheet change%   0.0% 0.0% 88.6% -15.5% 4.2% 17.0% -79.0% 0.0%   Added value   0.0 209.2 578.7 57.6 186.6 136.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 54 10 27 -54 -15 -107 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 20.8% 40.7% 4.0% 15.8% 8.5% 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 %   0.0% 21.6% 42.4% 2.2% 11.0% 6.5% 0.0% 0.0%   ROI %   0.0% 39.6% 67.0% 2.8% 13.1% 8.1% 0.0% 0.0%   ROE %   0.0% 57.9% 94.9% 1.8% 18.8% 9.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 25.8% 38.4% 37.3% 43.3% 40.6% 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, %   0.0% -226.9% 87.4% 187.2% -97.4% -469.3% 0.0% 0.0%   Gearing %   0.0% 109.4% 76.0% 132.5% 81.5% 92.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 14.0% 3.1% 3.3% 2.9% 3.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.3 1.7 1.4 1.6 1.6 0.0 0.0   Current Ratio   0.0 1.3 1.7 1.5 1.7 1.6 0.0 0.0   Cash and cash equivalent   0.0 734.5 0.0 616.8 723.4 1,309.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 216.0 699.9 413.2 564.4 613.1 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 N/A 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   0 105 289 29 93 68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 105 289 29 95 68 0 0   EBIT / employee   0 99 281 17 82 53 0 0   Net earnings / employee   0 69 214 5 57 33 0 0