Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARS VOSS 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 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.0% 6.0% 6.0% 4.7% 4.2% 1.6% 7.1% 7.1%   Credit score (0-100)   70 40 39 44 48 73 34 34   Credit rating   A BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.5 0.0 0.0 0.0 0.0 17.7 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,142 4,533 2,882 4,161 6,213 7,073 0.0 0.0   EBITDA   1,160 -35.3 -531 824 2,824 3,680 0.0 0.0   EBIT   973 -131 -531 824 2,824 3,680 0.0 0.0   Pre-tax profit (PTP)   935.9 303.1 -509.6 860.3 2,840.9 3,674.8 0.0 0.0   Net earnings   575.8 236.0 -337.2 671.0 2,214.0 2,865.1 0.0 0.0   Pre-tax profit without non-rec. items   936 -20.9 -510 860 2,841 3,675 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,352 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,110 2,596 2,259 2,930 5,144 8,009 7,884 7,884   Interest-bearing liabilities   126 0.0 170 7.1 104 79.0 0.0 0.0   Balance sheet total (assets)   5,563 5,003 4,058 4,466 7,397 12,715 7,884 7,884   Net Debt   -1,023 -715 -85.3 -363 -3,188 -156 -7,884 -7,884     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,142 4,533 2,882 4,161 6,213 7,073 0.0 0.0   Gross profit growth   18.8% 9.4% -36.4% 44.4% 49.3% 13.8% -100.0% 0.0%   Employees   9 12 10 9 9 8 0 0   Employee growth %   0.0% 33.3% -16.7% -10.0% 0.0% -11.1% -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)   5,563 5,003 4,058 4,466 7,397 12,715 7,884 7,884   Balance sheet change%   42.1% -10.1% -18.9% 10.0% 65.6% 71.9% -38.0% 0.0%   Added value   1,159.8 -35.3 -531.2 824.3 2,824.1 3,679.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -178 52 -750 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   23.5% -2.9% -18.4% 19.8% 45.5% 52.0% 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 %   20.5% -1.3% -11.0% 20.5% 48.1% 37.1% 0.0% 0.0%   ROI %   35.1% -2.3% -19.9% 32.5% 69.8% 55.9% 0.0% 0.0%   ROE %   23.5% 8.3% -13.9% 25.9% 54.8% 43.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   55.9% 51.9% 55.7% 65.6% 69.5% 63.0% 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, %   -88.2% 2,026.1% 16.1% -44.1% -112.9% -4.2% 0.0% 0.0%   Gearing %   4.0% 0.0% 7.5% 0.2% 2.0% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.7% -75.6% 12.3% 14.0% 26.1% 55.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.8 2.1 2.3 3.3 4.5 3.3 0.0 0.0   Current Ratio   1.8 2.1 2.3 3.3 4.5 3.3 0.0 0.0   Cash and cash equivalent   1,148.6 715.1 254.8 370.3 3,292.5 235.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,881.8 2,596.1 2,258.8 3,104.6 5,749.9 8,769.5 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 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   129 -3 -53 92 314 460 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   129 -3 -53 92 314 460 0 0   EBIT / employee   108 -11 -53 92 314 460 0 0   Net earnings / employee   64 20 -34 75 246 358 0 0