Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LAURITZ.COM A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 3.9% 2.5% 5.6% 0.0% 12.6% 4.1% 4.1%   Credit score (0-100)   0 53 64 42 0 18 48 49   Credit rating   N/A BBB BBB BBB N/A BB BBB BBB   Credit limit (mDKK)   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 1.0 Income statement (mDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 182 148 0 131 131 131   Gross profit   0.0 -24.7 146 102 0.0 46.5 0.0 0.0   EBITDA   0.0 -55.4 120 80.9 0.0 -25.0 0.0 0.0   EBIT   0.0 -64.7 86.0 71.5 0.0 -31.7 0.0 0.0   Pre-tax profit (PTP)   0.0 -1.0 -22.3 -65.7 0.0 -79.9 0.0 0.0   Net earnings   0.0 -1.0 -22.3 -65.7 0.0 -69.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -64.7 86.0 71.5 0.0 -79.9 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 61.3 6.8 5.8 0.0 5.1 0.0 0.0   Shareholders equity total   0.0 62.5 40.2 -25.4 0.0 -44.4 -102 -102   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 204 124 124   Balance sheet total (assets)   0.0 397 359 270 0.0 229 21.8 21.8   Net Debt   0.0 -33.3 -13.8 -10.4 0.0 187 124 124     See the entire balance sheet 1.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 182 148 0 131 131 131   Net sales growth   0.0% 0.0% 0.0% -18.6% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 -24.7 146 102 0.0 46.5 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -30.1% -100.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   0 397 359 270 0 229 22 22   Balance sheet change%   0.0% 0.0% -9.4% -24.9% -100.0% 0.0% -90.5% 0.0%   Added value   0.0 -55.4 119.7 80.9 9.4 -25.0 0.0 0.0   Added value %   0.0% 0.0% 65.7% 54.6% 0.0% -19.0% 0.0% 0.0%   Investments   0 59 -87 -10 -14 27 -12 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 0.0 -1.0 0.0 0.0   1.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% 65.7% 54.6% 0.0% -19.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 47.2% 48.2% 0.0% -24.2% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 262.0% 58.9% 70.0% 0.0% -68.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -12.2% -44.3% 0.0% -53.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 6.3% -38.0% 0.0% -48.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 47.2% 48.2% 0.0% -60.9% 0.0% 0.0%   ROA %   0.0% -16.3% 22.7% 21.8% 0.0% -8.1% 0.0% 0.0%   ROI %   0.0% -16.3% 22.7% 21.8% 0.0% -10.8% 0.0% 0.0%   ROE %   0.0% -1.6% -43.4% -888.1% 0.0% -30.6% 0.0% 0.0%   1.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 100.0% 100.0% 0.0% 0.0% -16.3% -82.4% -82.4%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 208.2% 94.7% 94.7%   Relative net indebtedness %   0.0% 0.0% -7.6% -7.0% 0.0% 195.0% 94.7% 94.7%   Net int. bear. debt to EBITDA, %   0.0% 60.0% -11.6% -12.9% 0.0% -748.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -459.3% -121.3% -121.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 56.6% 0.0% 0.0%   1.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.6 0.0 0.0   Cash and cash equivalent   0.0 33.3 13.8 10.4 0.0 17.3 0.0 0.0   1.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 1.8 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 535.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 52.8% 55.6% 0.0% 213.4% 0.0% 0.0%   Net working capital   0.0 84.3 96.1 82.4 0.0 -100.3 -62.1 -62.1   Net working capital %   0.0% 0.0% 52.8% 55.6% 0.0% -76.5% -47.4% -47.4%   1.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0