Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARSEN DATA 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  2018 2018/12 2019 2019/12 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   8.0% 4.7% 3.7% 4.6% 4.6% 2.2% 12.2% 12.0%   Credit score (0-100)   32 47 51 44 46 65 19 20   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 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   2,958 3,769 3,111 2,066 16,604 418 0.0 0.0   EBITDA   549 1,248 1,199 991 16,604 418 0.0 0.0   EBIT   134 740 801 486 16,603 418 0.0 0.0   Pre-tax profit (PTP)   144.6 755.9 824.0 681.5 16,978.5 1,010.8 0.0 0.0   Net earnings   101.6 599.0 648.6 528.8 13,174.5 799.3 0.0 0.0   Pre-tax profit without non-rec. items   145 756 824 682 16,979 1,011 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   403 780 685 1.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,090 1,439 1,987 2,516 15,691 2,990 1,491 1,491   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,510 6,154 0.0 0.0   Balance sheet total (assets)   2,489 3,204 3,903 5,843 21,378 9,236 1,491 1,491   Net Debt   -1,018 -1,121 -1,311 -3,381 -979 6,031 -1,491 -1,491     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   2,958 3,769 3,111 2,066 16,604 418 0.0 0.0   Gross profit growth   -9.0% 27.4% -17.5% -33.6% 703.5% -97.5% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   2,489 3,204 3,903 5,843 21,378 9,236 1,491 1,491   Balance sheet change%   -4.2% 28.7% 21.8% 49.7% 265.9% -56.8% -83.9% 0.0%   Added value   548.9 1,247.5 1,198.9 991.2 17,108.3 418.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -158 -181 -493 -1,353 126 -61 396 -299   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 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   4.5% 19.6% 25.8% 23.5% 100.0% 100.0% 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 %   6.1% 26.8% 23.4% 14.6% 125.0% 6.9% 0.0% 0.0%   ROI %   12.6% 58.4% 46.9% 30.1% 171.0% 8.0% 0.0% 0.0%   ROE %   8.7% 47.4% 37.9% 23.5% 144.7% 8.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   43.8% 44.9% 50.9% 43.1% 73.4% 32.4% 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, %   -185.5% -89.8% -109.4% -341.1% -5.9% 1,442.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 9.6% 205.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 4.3% 1.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.9 0.8 1.0 1.4 3.5 1.2 0.0 0.0   Current Ratio   0.9 0.8 1.0 1.4 3.5 1.2 0.0 0.0   Cash and cash equivalent   1,017.9 1,120.9 1,311.1 3,380.8 2,488.7 122.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   -73.2 -279.8 -17.7 1,189.8 14,321.1 1,480.9 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 2020/9 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   0 0 0 0 0 418 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 418 0 0   EBIT / employee   0 0 0 0 0 418 0 0   Net earnings / employee   0 0 0 0 0 799 0 0