Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LASSEN LANDSKAB 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% 1.6% 1.6%   Bankruptcy risk   1.8% 2.5% 2.7% 4.2% 3.3% 14.5% 17.2% 17.2%   Credit score (0-100)   73 64 60 47 55 14 9 9   Credit rating   A BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.6 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 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   2,388 2,301 2,278 2,243 2,202 -461 0.0 0.0   EBITDA   179 59.3 63.0 -72.0 1.4 -484 0.0 0.0   EBIT   179 59.3 63.0 -87.4 -23.6 -509 0.0 0.0   Pre-tax profit (PTP)   174.6 54.8 59.8 -92.1 -26.0 -509.9 0.0 0.0   Net earnings   136.2 42.4 45.9 -70.8 -20.8 -536.4 0.0 0.0   Pre-tax profit without non-rec. items   175 54.8 59.8 -92.1 -26.0 -510 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   0.0 0.0 0.0 61.7 84.4 59.5 0.0 0.0   Shareholders equity total   718 760 806 735 714 -22.0 -522 -522   Interest-bearing liabilities   150 73.2 69.6 29.6 29.6 135 522 522   Balance sheet total (assets)   1,411 1,541 1,953 1,370 1,299 944 0.0 0.0   Net Debt   -149 -211 -549 -272 -4.5 -353 522 522     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   2,388 2,301 2,278 2,243 2,202 -461 0.0 0.0   Gross profit growth   -0.0% -3.6% -1.0% -1.5% -1.8% 0.0% 0.0% 0.0%   Employees   4 4 4 4 4 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -75.0% -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)   1,411 1,541 1,953 1,370 1,299 944 0 0   Balance sheet change%   -9.9% 9.1% 26.8% -29.8% -5.2% -27.3% -100.0% 0.0%   Added value   179.3 59.3 63.0 -72.0 -8.2 -483.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 46 -2 -50 -59 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 -1.0 -2.0 -3.0 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 (%)   7.5% 2.6% 2.8% -3.9% -1.1% 110.2% 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 %   12.0% 4.0% 3.6% -5.3% -1.8% -44.9% 0.0% 0.0%   ROI %   22.6% 7.0% 7.4% -10.7% -3.1% -115.6% 0.0% 0.0%   ROE %   21.0% 5.7% 5.9% -9.2% -2.9% -64.7% 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 %   50.8% 49.3% 41.3% 53.7% 55.0% -2.3% -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, %   -82.8% -355.8% -870.3% 378.3% -328.9% 73.0% 0.0% 0.0%   Gearing %   20.9% 9.6% 8.6% 4.0% 4.1% -616.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 4.0% 4.6% 9.6% 8.1% 1.6% 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   1.9 1.9 1.6 1.9 2.0 0.9 0.0 0.0   Current Ratio   1.9 1.9 1.6 1.9 2.0 0.9 0.0 0.0   Cash and cash equivalent   298.7 284.1 618.3 301.8 34.1 488.3 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   647.1 689.6 735.5 602.9 559.4 -81.5 -261.0 -261.0   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   45 15 16 -18 -2 -484 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 15 16 -18 0 -484 0 0   EBIT / employee   45 15 16 -22 -6 -509 0 0   Net earnings / employee   34 11 11 -18 -5 -536 0 0