Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. LAURSENS EFTF.. STENHUGGERI A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.9% 0.6% 0.7% 0.7% 0.7% 0.8% 9.9% 9.7%   Credit score (0-100)   90 97 95 93 94 92 6 6   Credit rating   A A A A A A B B   Credit limit (kDKK)   653.1 1,026.2 1,006.3 1,031.4 1,095.5 985.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,914 4,802 4,227 4,324 4,548 3,693 0.0 0.0   EBITDA   1,472 2,166 1,779 1,828 1,859 1,184 0.0 0.0   EBIT   1,191 1,580 1,203 1,255 1,291 637 0.0 0.0   Pre-tax profit (PTP)   1,095.7 1,445.1 1,101.1 1,165.4 1,216.1 545.9 0.0 0.0   Net earnings   854.2 1,126.1 891.7 873.7 947.9 426.4 0.0 0.0   Pre-tax profit without non-rec. items   1,096 1,445 1,101 1,165 1,216 546 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   10,080 9,906 9,330 8,973 8,405 8,159 0.0 0.0   Shareholders equity total   8,212 8,838 9,129 9,403 9,751 9,577 8,677 8,677   Interest-bearing liabilities   957 3,572 2,070 2,295 2,173 2,139 0.0 0.0   Balance sheet total (assets)   14,459 14,795 13,287 13,249 13,458 13,000 8,677 8,677   Net Debt   226 2,938 1,403 1,379 506 260 -8,677 -8,677     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   3,914 4,802 4,227 4,324 4,548 3,693 0.0 0.0   Gross profit growth   -3.1% 22.7% -12.0% 2.3% 5.2% -18.8% -100.0% 0.0%   Employees   5 5 5 5 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -20.0% -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)   14,459 14,795 13,287 13,249 13,458 13,000 8,677 8,677   Balance sheet change%   7.7% 2.3% -10.2% -0.3% 1.6% -3.4% -33.3% 0.0%   Added value   1,471.6 2,166.4 1,778.8 1,827.7 1,864.2 1,184.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,259 -761 -1,152 -929 -1,136 -794 -8,159 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   30.4% 32.9% 28.5% 29.0% 28.4% 17.2% 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 %   8.5% 10.8% 8.6% 9.5% 9.7% 4.8% 0.0% 0.0%   ROI %   12.5% 13.6% 9.5% 10.4% 10.5% 5.2% 0.0% 0.0%   ROE %   10.6% 13.2% 9.9% 9.4% 9.9% 4.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   56.8% 59.7% 68.7% 71.0% 72.5% 73.7% 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, %   15.4% 135.6% 78.9% 75.5% 27.2% 22.0% 0.0% 0.0%   Gearing %   11.7% 40.4% 22.7% 24.4% 22.3% 22.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.0% 5.9% 3.6% 4.2% 3.4% 4.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.4 0.5 0.6 0.8 1.0 1.0 0.0 0.0   Current Ratio   0.8 1.0 1.2 1.3 1.5 1.6 0.0 0.0   Cash and cash equivalent   730.7 633.8 666.4 916.0 1,666.4 1,879.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -1,073.2 -176.9 719.2 882.6 1,761.1 1,799.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   294 433 356 366 373 296 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   294 433 356 366 372 296 0 0   EBIT / employee   238 316 241 251 258 159 0 0   Net earnings / employee   171 225 178 175 190 107 0 0