Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S J. LAURITZEN'S EFTF.. ESBJERG 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% 1.5% 1.5%   Bankruptcy risk   7.3% 4.3% 3.1% 3.6% 2.9% 3.1% 8.6% 8.4%   Credit score (0-100)   35 49 56 51 58 55 29 29   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   12,371 18,028 19,615 14,758 12,168 8,138 0.0 0.0   EBITDA   -6,860 -438 876 980 4,344 761 0.0 0.0   EBIT   -7,467 -438 876 980 4,321 747 0.0 0.0   Pre-tax profit (PTP)   -8,391.0 277.0 238.0 682.0 4,414.0 1,336.0 0.0 0.0   Net earnings   -6,769.0 277.0 238.0 682.0 3,443.0 1,032.0 0.0 0.0   Pre-tax profit without non-rec. items   -8,391 -438 876 980 4,414 1,336 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   1,061 0.0 0.0 0.0 60.0 46.0 0.0 0.0   Shareholders equity total   7,961 8,427 7,557 9,303 12,746 13,778 6,578 6,578   Interest-bearing liabilities   4,313 0.0 0.0 0.0 8,775 1,451 0.0 0.0   Balance sheet total (assets)   38,437 40,541 38,322 33,754 38,777 30,138 6,578 6,578   Net Debt   2,372 0.0 0.0 0.0 8,775 1,396 -6,578 -6,578     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   12,371 18,028 19,615 14,758 12,168 8,138 0.0 0.0   Gross profit growth   -15.9% 45.7% 8.8% -24.8% -17.5% -33.1% -100.0% 0.0%   Employees   36 0 0 0 15 14 0 0   Employee growth %   28.6% -100.0% 0.0% 0.0% 0.0% -6.7% -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)   38,437 40,541 38,322 33,754 38,777 30,138 6,578 6,578   Balance sheet change%   -31.4% 5.5% -5.5% -11.9% 14.9% -22.3% -78.2% 0.0%   Added value   -6,860.0 -438.0 876.0 980.0 4,321.0 761.0 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 -1,061 0 0 37 -28 -46 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 4.0 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 (%)   -60.4% -2.4% 4.5% 6.6% 35.5% 9.2% 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 %   -16.9% -1.1% 2.2% 2.7% 14.2% 6.1% 0.0% 0.0%   ROI %   -40.8% -1.6% 2.2% 2.7% 18.6% 11.3% 0.0% 0.0%   ROE %   -60.9% 3.4% 3.0% 8.1% 31.2% 7.8% 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 %   20.7% 100.0% 100.0% 100.0% 32.9% 45.7% 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, %   -34.6% 0.0% 0.0% 0.0% 202.0% 183.4% 0.0% 0.0%   Gearing %   54.2% 0.0% 0.0% 0.0% 68.8% 10.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 0.0% 0.0% 0.0% 17.0% 14.7% 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   0.8 0.0 0.0 0.0 1.5 1.8 0.0 0.0   Current Ratio   0.8 0.0 0.0 0.0 1.5 1.8 0.0 0.0   Cash and cash equivalent   1,941.0 0.0 0.0 0.0 0.0 55.0 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   -4,389.0 0.0 0.0 0.0 12,913.0 13,679.0 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   -191 0 0 0 288 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -191 0 0 0 290 54 0 0   EBIT / employee   -207 0 0 0 288 53 0 0   Net earnings / employee   -188 0 0 0 230 74 0 0