Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LA CARTA BYG 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  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% 2.4% 2.4%   Bankruptcy risk   2.0% 1.9% 9.6% 30.7% 8.0% 6.4% 18.1% 17.9%   Credit score (0-100)   71 71 25 1 30 36 8 8   Credit rating   A A BB C BB BBB B B   Credit limit (kDKK)   0.4 0.6 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)  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   4,887 5,271 4,352 5,207 7,254 6,949 0.0 0.0   EBITDA   864 684 -932 -1,242 135 563 0.0 0.0   EBIT   844 631 -970 -1,285 105 530 0.0 0.0   Pre-tax profit (PTP)   709.0 602.0 -964.0 -1,290.4 -300.0 341.7 0.0 0.0   Net earnings   521.0 447.0 -761.0 -1,020.9 -346.5 332.5 0.0 0.0   Pre-tax profit without non-rec. items   709 602 -964 -1,290 -300 342 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   100 113 75.0 32.6 135 102 0.0 0.0   Shareholders equity total   1,018 1,466 705 -316 -663 -330 -830 -830   Interest-bearing liabilities   231 54.0 54.0 339 3,512 4,309 830 830   Balance sheet total (assets)   2,685 3,754 3,699 3,938 5,389 6,442 0.0 0.0   Net Debt   -5.0 -40.0 -121 197 3,290 3,999 830 830     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   4,887 5,271 4,352 5,207 7,254 6,949 0.0 0.0   Gross profit growth   33.8% 7.9% -17.4% 19.6% 39.3% -4.2% -100.0% 0.0%   Employees   0 8 10 11 15 17 0 0   Employee growth %   0.0% 0.0% 25.0% 10.0% 36.4% 13.3% -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)   2,685 3,754 3,699 3,938 5,389 6,442 0 0   Balance sheet change%   -10.2% 39.8% -1.5% 6.5% 36.8% 19.5% -100.0% 0.0%   Added value   864.0 684.0 -932.0 -1,242.0 147.4 562.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   64 -40 -76 -85 72 -66 -102 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 -1.0 -2.0 1.0 2.0 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 (%)   17.3% 12.0% -22.3% -24.7% 1.4% 7.6% 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 %   30.3% 21.2% -24.2% -31.0% 3.8% 10.4% 0.0% 0.0%   ROI %   75.9% 49.3% -79.2% -224.2% 10.1% 17.0% 0.0% 0.0%   ROE %   68.8% 36.0% -70.1% -44.0% -7.4% 5.6% 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 %   37.9% 39.1% 19.1% -7.4% -10.9% -4.9% -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, %   -0.6% -5.8% 13.0% -15.8% 2,435.2% 710.7% 0.0% 0.0%   Gearing %   22.7% 3.7% 7.7% -107.3% -530.1% -1,305.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.3% 56.1% 114.8% 30.2% 25.6% 8.3% 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   1.6 1.6 1.2 0.9 0.8 0.8 0.0 0.0   Current Ratio   1.6 1.6 1.2 0.9 0.9 0.9 0.0 0.0   Cash and cash equivalent   236.0 94.0 175.0 142.7 222.6 309.3 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   918.0 1,353.0 630.0 -348.7 -797.3 -616.4 -415.0 -415.0   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 86 -93 -113 10 33 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 86 -93 -113 9 33 0 0   EBIT / employee   0 79 -97 -117 7 31 0 0   Net earnings / employee   0 56 -76 -93 -23 20 0 0