Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LÆSØ SLAGTEREN ApS 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   7.4% 5.4% 9.3% 6.4% 7.2% 5.5% 16.5% 16.2%   Credit score (0-100)   34 42 25 36 33 41 11 11   Credit rating   BBB BBB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   285 900 801 1,005 1,101 913 0.0 0.0   EBITDA   58.0 276 -12.0 164 238 150 0.0 0.0   EBIT   30.8 192 -139 76.0 153 69.5 0.0 0.0   Pre-tax profit (PTP)   18.3 131.0 -181.4 40.6 106.1 30.7 0.0 0.0   Net earnings   13.6 100.2 -141.6 30.9 82.8 24.0 0.0 0.0   Pre-tax profit without non-rec. items   18.3 131 -181 40.6 106 30.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   735 651 597 509 425 406 0.0 0.0   Shareholders equity total   83.4 184 42.0 72.8 156 180 130 130   Interest-bearing liabilities   628 513 451 609 413 338 0.0 0.0   Balance sheet total (assets)   940 1,070 905 937 1,003 905 130 130   Net Debt   626 350 418 586 284 226 -130 -130     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   285 900 801 1,005 1,101 913 0.0 0.0   Gross profit growth   -30.9% 215.3% -11.0% 25.5% 9.6% -17.1% -100.0% 0.0%   Employees   0 3 2 2 2 3 0 0   Employee growth %   0.0% 0.0% -33.3% 0.0% 0.0% 50.0% -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)   940 1,070 905 937 1,003 905 130 130   Balance sheet change%   2.0% 13.9% -15.5% 3.6% 7.0% -9.7% -85.7% 0.0%   Added value   58.0 275.9 -12.0 163.7 240.7 149.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5 -169 -181 -175 -169 -99 -406 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 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   10.8% 21.3% -17.3% 7.6% 13.9% 7.6% 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 %   3.3% 19.1% -14.0% 8.3% 15.8% 7.3% 0.0% 0.0%   ROI %   4.0% 26.3% -22.6% 12.8% 23.7% 12.2% 0.0% 0.0%   ROE %   17.7% 75.1% -125.6% 53.8% 72.5% 14.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   8.9% 17.2% 4.6% 7.8% 15.5% 19.8% 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, %   1,079.0% 127.0% -3,496.2% 357.9% 119.5% 151.0% 0.0% 0.0%   Gearing %   753.1% 279.2% 1,074.3% 836.1% 265.2% 188.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 10.6% 8.9% 6.7% 9.2% 10.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.1 0.5 0.1 0.1 0.5 0.4 0.0 0.0   Current Ratio   0.6 1.2 0.6 1.0 1.2 1.2 0.0 0.0   Cash and cash equivalent   2.0 162.2 32.4 23.0 128.7 111.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -144.2 70.1 -173.2 -14.2 102.1 75.7 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 92 -6 82 120 50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 92 -6 82 119 50 0 0   EBIT / employee   0 64 -69 38 76 23 0 0   Net earnings / employee   0 33 -71 15 41 8 0 0