Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANLÆGSGARTNER LAUGE BONDE 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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% 3.9% 3.9%   Bankruptcy risk   0.6% 0.5% 0.5% 0.6% 0.5% 0.5% 7.3% 7.2%   Credit score (0-100)   98 99 99 97 98 98 33 34   Credit rating   AA AAA AA AA AA AA BBB BBB   Credit limit (kDKK)   2,257.2 2,598.9 2,851.4 3,108.4 5,073.6 4,152.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   21,802 21,378 23,933 25,919 33,482 32,348 0.0 0.0   EBITDA   10,859 9,246 10,223 10,887 18,034 12,884 0.0 0.0   EBIT   8,754 5,957 6,552 7,126 12,794 6,717 0.0 0.0   Pre-tax profit (PTP)   8,640.2 5,852.8 6,370.1 6,827.6 12,454.9 6,465.8 0.0 0.0   Net earnings   6,737.0 4,525.5 4,967.8 5,331.2 9,707.8 5,005.7 0.0 0.0   Pre-tax profit without non-rec. items   8,640 5,853 6,370 6,828 12,455 6,466 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   10,583 15,420 18,177 19,562 15,208 12,047 0.0 0.0   Shareholders equity total   14,519 17,045 20,012 23,344 30,551 30,957 27,832 27,832   Interest-bearing liabilities   31.4 0.0 0.0 0.0 45.6 213 0.0 0.0   Balance sheet total (assets)   24,801 27,310 33,547 43,424 47,588 42,610 27,832 27,832   Net Debt   -1,277 -4,638 -2,571 -1,232 -17,785 -3,768 -27,832 -27,832     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   21,802 21,378 23,933 25,919 33,482 32,348 0.0 0.0   Gross profit growth   38.5% -1.9% 11.9% 8.3% 29.2% -3.4% -100.0% 0.0%   Employees   0 0 0 0 34 38 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 11.8% -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)   24,801 27,310 33,547 43,424 47,588 42,610 27,832 27,832   Balance sheet change%   60.2% 10.1% 22.8% 29.4% 9.6% -10.5% -34.7% 0.0%   Added value   10,859.3 9,245.6 10,222.9 10,886.6 16,554.6 12,884.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   298 1,548 -914 -2,375 -9,594 -9,327 -12,047 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 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   40.2% 27.9% 27.4% 27.5% 38.2% 20.8% 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 %   43.5% 22.9% 21.5% 18.5% 28.1% 15.4% 0.0% 0.0%   ROI %   61.1% 27.4% 25.9% 27.8% 43.3% 21.3% 0.0% 0.0%   ROE %   55.4% 28.7% 26.8% 24.6% 36.0% 16.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   58.5% 64.4% 59.7% 53.8% 64.2% 72.7% 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, %   -11.8% -50.2% -25.1% -11.3% -98.6% -29.2% 0.0% 0.0%   Gearing %   0.2% 0.0% 0.0% 0.0% 0.1% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   362.8% 663.2% 0.0% 0.0% 1,488.6% 367.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.9 17.6 1.7 1.4 2.0 2.9 0.0 0.0   Current Ratio   2.0 8.1 1.7 1.4 2.1 3.0 0.0 0.0   Cash and cash equivalent   1,308.4 4,638.4 2,570.6 1,231.5 17,830.5 3,980.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   7,021.1 10,416.2 6,491.6 7,080.6 17,255.1 20,453.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 0 0 487 339 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 530 339 0 0   EBIT / employee   0 0 0 0 376 177 0 0   Net earnings / employee   0 0 0 0 286 132 0 0