LAUESEN BYG ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Bankruptcy risk for industry  5.0% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 17.7% 6.2% 4.7% 9.2%  
Credit score (0-100)  0 11 40 47 28  
Credit rating  N/A B BBB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12

Net sales  0 0 0 0 0  
Gross profit  0.0 379 431 880 388  
EBITDA  0.0 35.0 94.0 136 -54.6  
EBIT  0.0 35.0 94.0 136 -60.0  
Pre-tax profit (PTP)  0.0 30.0 87.0 133.0 -67.1  
Net earnings  0.0 23.0 67.0 103.0 -53.5  
Pre-tax profit without non-rec. items  0.0 30.0 87.0 133 -67.1  

 
See the entire income statement

Balance sheet (kDKK) 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12

Tangible assets total  0.0 0.0 0.0 0.0 30.7  
Shareholders equity total  0.0 175 242 345 292  
Interest-bearing liabilities  0.0 12.0 9.0 9.0 9.6  
Balance sheet total (assets)  0.0 348 401 699 448  

Net Debt  0.0 -219 -232 -513 -366  
 
See the entire balance sheet

Volume 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 379 431 880 388  
Gross profit growth  0.0% 0.0% 13.7% 104.2% -55.9%  
Employees  0 0 1,000 2 1  
Employee growth %  0.0% 0.0% 0.0% -99.8% -48.5%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 348 401 699 448  
Balance sheet change%  0.0% 0.0% 15.2% 74.3% -35.9%  
Added value  0.0 35.0 94.0 136.0 -54.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 25  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 1.0 2.0 3.0 -1.0  

Profitability 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 9.2% 21.8% 15.5% -15.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 10.1% 25.1% 24.7% -10.5%  
ROI %  0.0% 18.7% 42.9% 45.0% -18.3%  
ROE %  0.0% 13.1% 32.1% 35.1% -16.8%  

Solidity 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Equity ratio %  0.0% 50.3% 60.3% 49.4% 65.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% -625.7% -246.8% -377.2% 670.9%  
Gearing %  0.0% 6.9% 3.7% 2.6% 3.3%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 83.3% 66.7% 33.3% 76.3%  

Liquidity 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Quick Ratio  0.0 2.0 2.5 2.0 2.7  
Current Ratio  0.0 2.0 2.5 2.0 2.7  
Cash and cash equivalent  0.0 231.0 241.0 522.0 375.7  

Capital use efficiency 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 175.0 242.0 345.0 261.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
2019
2019/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 70 -55  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 70 -55  
EBIT / employee  0 0 0 70 -60  
Net earnings / employee  0 0 0 53 -53