Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LAUGESENS HAVE, KURSUSCENTER 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.7% 1.7% 1.0% 0.7% 1.3% 0.8% 15.6% 15.4%   Credit score (0-100)   74 75 86 93 80 91 12 13   Credit rating   A A A AA A AA BB BB   Credit limit (kDKK)   29.5 55.1 2,133.5 3,959.6 590.1 3,610.5 -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   4,402 4,145 4,532 6,412 5,820 5,566 0.0 0.0   EBITDA   -976 -1,553 -610 919 51.8 -280 0.0 0.0   EBIT   -1,584 -2,089 -1,096 433 -433 -761 0.0 0.0   Pre-tax profit (PTP)   -2,138.0 -562.3 -96.4 1,370.0 -2,179.6 398.6 0.0 0.0   Net earnings   -2,138.0 -562.3 -96.4 1,370.0 -2,133.2 398.6 0.0 0.0   Pre-tax profit without non-rec. items   -2,138 -562 -96.4 1,370 -2,180 399 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   24,932 24,396 23,909 23,423 22,938 22,516 0.0 0.0   Shareholders equity total   40,778 40,215 40,119 41,489 39,356 39,754 -8,746 -8,746   Interest-bearing liabilities   0.0 0.0 0.0 0.0 592 995 8,746 8,746   Balance sheet total (assets)   42,094 41,635 42,216 42,795 41,086 41,631 0.0 0.0   Net Debt   -677 -250 -2,278 -2,598 -2,445 -1,382 8,746 8,746     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   4,402 4,145 4,532 6,412 5,820 5,566 0.0 0.0   Gross profit growth   8.8% -5.8% 9.3% 41.5% -9.2% -4.4% -100.0% 0.0%   Employees   9 9 9 9 11 11 0 0   Employee growth %   -10.0% 0.0% 0.0% 0.0% 22.2% 0.0% -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)   42,094 41,635 42,216 42,795 41,086 41,631 0 0   Balance sheet change%   -5.0% -1.1% 1.4% 1.4% -4.0% 1.3% -100.0% 0.0%   Added value   -976.5 -1,553.3 -609.8 919.2 53.9 -280.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,214 -1,072 -973 -973 -969 -903 -22,516 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 -1.0 -2.0 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 (%)   -36.0% -50.4% -24.2% 6.7% -7.4% -13.7% 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 %   -1.6% -1.3% -0.2% 3.3% 0.1% 1.0% 0.0% 0.0%   ROI %   -1.6% -1.3% -0.2% 3.4% 0.1% 1.0% 0.0% 0.0%   ROE %   -5.1% -1.4% -0.2% 3.4% -5.3% 1.0% 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 %   96.9% 96.6% 95.1% 97.1% 95.8% 95.5% -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, %   69.3% 16.1% 373.5% -282.7% -4,719.4% 492.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.5% 2.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 748.5% 1.8% 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   1.0 0.5 1.3 2.7 2.3 2.1 0.0 0.0   Current Ratio   1.2 0.6 1.4 2.7 2.4 2.2 0.0 0.0   Cash and cash equivalent   677.1 249.7 2,277.8 2,598.5 3,037.7 2,377.1 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   220.0 -465.2 830.8 2,238.0 2,435.0 2,248.4 -4,372.9 -4,372.9   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   -108 -173 -68 102 5 -25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -108 -173 -68 102 5 -25 0 0   EBIT / employee   -176 -232 -122 48 -39 -69 0 0   Net earnings / employee   -238 -62 -11 152 -194 36 0 0