Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lawaetz Skouboe Invest 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 2.6% 2.0% 1.5% 1.4% 11.0% 11.7% 11.4%   Credit score (0-100)   81 61 68 75 77 22 21 21   Credit rating   A BBB A A A BB BB BB   Credit limit (kDKK)   133.3 0.0 1.4 28.5 75.6 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   432 559 456 605 641 228 0.0 0.0   EBITDA   5,911 1,853 456 605 641 228 0.0 0.0   EBIT   2,941 1,080 684 1,292 1,472 -5,295 0.0 0.0   Pre-tax profit (PTP)   2,245.9 552.0 99.3 603.3 314.8 -6,323.0 0.0 0.0   Net earnings   1,767.2 426.7 77.3 458.7 237.7 -4,915.7 0.0 0.0   Pre-tax profit without non-rec. items   2,246 552 99.3 603 315 -6,323 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   30,915 27,653 34,150 36,820 33,275 6,900 0.0 0.0   Shareholders equity total   7,611 8,038 8,115 8,574 8,811 3,896 3,846 3,846   Interest-bearing liabilities   18,855 18,737 20,249 20,174 18,598 12,543 0.0 0.0   Balance sheet total (assets)   31,837 34,162 34,150 36,820 33,275 20,294 3,846 3,846   Net Debt   17,951 18,728 20,249 20,174 18,598 12,499 -3,846 -3,846     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   432 559 456 605 641 228 0.0 0.0   Gross profit growth   461.3% 29.3% -18.4% 32.5% 6.0% -64.5% -100.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 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)   31,837 34,162 34,150 36,820 33,275 20,294 3,846 3,846   Balance sheet change%   16.7% 7.3% -0.0% 7.8% -9.6% -39.0% -81.1% 0.0%   Added value   2,940.9 1,080.3 684.4 1,292.3 1,472.3 -5,295.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,006 -3,262 6,497 2,670 -3,545 -26,375 -6,900 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 -1.0 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 (%)   680.4% 193.3% 150.0% 213.7% 229.7% -2,324.7% 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 %   9.9% 3.3% 2.0% 3.6% 4.2% -19.8% 0.0% 0.0%   ROI %   11.3% 3.8% 2.3% 4.2% 4.9% -22.8% 0.0% 0.0%   ROE %   26.3% 5.5% 1.0% 5.5% 2.7% -77.4% 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 %   23.9% 23.6% 23.8% 23.3% 26.5% 19.2% 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, %   303.7% 1,010.9% 4,438.8% 3,336.5% 2,901.2% 5,487.4% 0.0% 0.0%   Gearing %   247.7% 233.1% 249.5% 235.3% 211.1% 322.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 2.8% 3.0% 3.4% 6.0% 6.6% 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   0.1 0.4 0.0 0.0 0.0 0.8 0.0 0.0   Current Ratio   0.1 0.4 0.0 0.0 0.0 0.8 0.0 0.0   Cash and cash equivalent   904.5 9.1 0.0 0.0 0.0 44.1 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   -11,756.2 -8,244.3 -15,616.2 -17,657.5 -9,092.7 -2,650.4 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   2,941 1,080 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   5,911 1,853 0 0 0 0 0 0   EBIT / employee   2,941 1,080 0 0 0 0 0 0   Net earnings / employee   1,767 427 0 0 0 0 0 0