Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

la Cour Byg 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% 5.0% 5.0%   Bankruptcy risk   9.2% 2.1% 1.3% 1.3% 3.5% 1.7% 9.0% 8.8%   Credit score (0-100)   28 69 81 78 53 72 27 28   Credit rating   BB A A A BBB A BB BB   Credit limit (kDKK)   0.0 0.4 214.2 155.5 0.0 12.9 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   5,490 12,596 20,959 25,871 27,343 21,965 0.0 0.0   EBITDA   519 2,452 4,320 4,088 1,647 1,891 0.0 0.0   EBIT   465 2,351 4,031 3,601 1,048 1,048 0.0 0.0   Pre-tax profit (PTP)   463.6 2,317.6 4,045.0 3,508.5 800.3 532.7 0.0 0.0   Net earnings   358.0 1,792.8 3,149.1 2,728.6 586.9 419.5 0.0 0.0   Pre-tax profit without non-rec. items   464 2,318 4,045 3,508 800 533 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   187 981 1,214 1,990 3,686 5,319 0.0 0.0   Shareholders equity total   513 2,156 3,905 4,633 4,620 5,040 4,640 4,640   Interest-bearing liabilities   1.3 1,373 0.0 7.5 7,099 4,597 0.0 0.0   Balance sheet total (assets)   3,633 8,518 13,982 20,432 23,823 17,496 4,640 4,640   Net Debt   -69.7 1,373 -5,974 -4,522 7,099 4,597 -4,640 -4,640     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   5,490 12,596 20,959 25,871 27,343 21,965 0.0 0.0   Gross profit growth   23.3% 129.4% 66.4% 23.4% 5.7% -19.7% -100.0% 0.0%   Employees   15 27 44 55 62 45 0 0   Employee growth %   -97.8% 80.0% 63.0% 25.0% 12.7% -27.4% -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)   3,633 8,518 13,982 20,432 23,823 17,496 4,640 4,640   Balance sheet change%   101.7% 134.4% 64.2% 46.1% 16.6% -26.6% -73.5% 0.0%   Added value   519.1 2,452.5 4,319.9 4,087.5 1,534.8 1,891.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -74 692 -56 289 1,097 789 -5,319 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 5.0 5.0 5.0 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 (%)   8.5% 18.7% 19.2% 13.9% 3.8% 4.8% 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 %   17.3% 39.0% 36.2% 21.2% 4.8% 5.3% 0.0% 0.0%   ROI %   129.8% 108.8% 88.0% 61.3% 11.4% 9.8% 0.0% 0.0%   ROE %   107.2% 134.4% 103.9% 63.9% 12.7% 8.7% 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 %   14.1% 26.1% 28.0% 22.7% 19.4% 28.8% 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, %   -13.4% 56.0% -138.3% -110.6% 430.9% 243.1% 0.0% 0.0%   Gearing %   0.2% 63.7% 0.0% 0.2% 153.7% 91.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.5% 7.1% 4.3% 3,596.5% 7.4% 9.6% 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   1.1 1.3 1.5 1.3 1.3 1.1 0.0 0.0   Current Ratio   1.1 1.2 1.5 1.3 1.3 1.2 0.0 0.0   Cash and cash equivalent   71.0 0.0 5,973.6 4,529.9 0.0 0.0 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   314.0 1,469.6 4,202.9 4,326.2 4,597.6 1,594.6 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 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   35 91 98 74 25 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 91 98 74 27 42 0 0   EBIT / employee   31 87 92 65 17 23 0 0   Net earnings / employee   24 66 72 50 9 9 0 0