Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARS KOK ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 2.3% 4.2% 3.1% 3.1%   Credit score (0-100)   0 0 0 0 64 49 57 57   Credit rating   N/A N/A N/A N/A BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 47,894 51,726 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 13,559 15,963 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 8,330 9,242 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 8,723.8 8,438.7 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 5,965.8 5,100.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 8,724 8,439 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 327 3,703 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 29,880 34,981 20,180 20,180   Interest-bearing liabilities   0.0 0.0 0.0 0.0 31,962 9,284 14,050 14,050   Balance sheet total (assets)   0.0 0.0 0.0 0.0 109,038 120,507 34,230 34,230   Net Debt   0.0 0.0 0.0 0.0 11,952 -6,829 14,050 14,050     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 47,894 51,726 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 8.0% -100.0% 0.0%   Employees   0 0 0 0 43 41 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -4.7% -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)   0 0 0 0 109,038 120,507 34,230 34,230   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 10.5% -71.6% 0.0%   Added value   0.0 0.0 0.0 0.0 8,330.3 15,963.4 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 0 34,420 -8,438 -3,703 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e 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 (%)   0.0% 0.0% 0.0% 0.0% 17.4% 17.9% 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 %   0.0% 0.0% 0.0% 0.0% 10.4% 8.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 18.3% 18.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 33.1% 26.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 31.7% 32.9% 59.0% 59.0%   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, %   0.0% 0.0% 0.0% 0.0% 88.1% -42.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 107.0% 26.5% 69.6% 69.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 16.1% 7.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.9 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.9 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 20,010.2 16,112.9 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 -16,586.9 -6,060.9 -7,025.2 -7,025.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 194 389 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 315 389 0 0   EBIT / employee   0 0 0 0 194 225 0 0   Net earnings / employee   0 0 0 0 139 124 0 0