Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LAUGE PEDERSEN INVEST 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 1.2% 1.4% 1.3% 1.2% 1.2% 8.4% 8.4%   Credit score (0-100)   81 82 77 79 81 81 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   250.2 510.1 242.1 263.6 583.4 494.2 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   -331 -210 -631 -412 -385 -301 0.0 0.0   EBITDA   -683 -549 -1,021 -778 -727 -827 0.0 0.0   EBIT   -696 -592 -1,088 -831 -770 -859 0.0 0.0   Pre-tax profit (PTP)   2,357.1 2,521.0 4,272.9 384.4 602.7 1,108.5 0.0 0.0   Net earnings   2,427.5 2,564.0 4,276.0 448.2 588.3 1,120.5 0.0 0.0   Pre-tax profit without non-rec. items   2,357 2,521 4,273 384 603 1,108 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   911 3,398 3,514 3,311 3,267 3,255 0.0 0.0   Shareholders equity total   18,889 21,399 25,619 24,067 24,299 25,019 13,982 13,982   Interest-bearing liabilities   197 1,639 1,597 9.7 8.5 15.8 0.0 0.0   Balance sheet total (assets)   19,309 23,564 27,825 24,481 24,720 25,504 13,982 13,982   Net Debt   -1,827 -320 -9,400 -5,614 -5,067 -3,675 -13,982 -13,982     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   -331 -210 -631 -412 -385 -301 0.0 0.0   Gross profit growth   -49.3% 36.6% -200.8% 34.7% 6.7% 21.7% 0.0% 0.0%   Employees   0 0 0 0 1 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)   19,309 23,564 27,825 24,481 24,720 25,504 13,982 13,982   Balance sheet change%   16.4% 22.0% 18.1% -12.0% 1.0% 3.2% -45.2% 0.0%   Added value   -683.1 -548.8 -1,021.3 -777.7 -717.5 -827.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 2,444 49 -256 -87 -44 -3,255 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  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 (%)   210.4% 282.1% 172.4% 201.5% 200.3% 285.2% 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 %   13.2% 11.9% 16.9% 1.8% 2.6% 4.4% 0.0% 0.0%   ROI %   13.3% 12.1% 17.2% 1.8% 2.6% 4.5% 0.0% 0.0%   ROE %   13.7% 12.7% 18.2% 1.8% 2.4% 4.5% 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 %   97.8% 90.8% 92.1% 98.3% 98.3% 98.1% 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, %   267.5% 58.4% 920.4% 721.9% 697.1% 444.3% 0.0% 0.0%   Gearing %   1.0% 7.7% 6.2% 0.0% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 2.8% 3.6% 10.7% 368.7% 61.0% 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   26.3 20.6 37.3 34.8 43.3 30.8 0.0 0.0   Current Ratio   27.5 21.6 38.1 35.8 44.6 31.7 0.0 0.0   Cash and cash equivalent   2,024.5 1,959.2 10,997.3 5,623.6 5,075.7 3,690.9 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   5,603.4 4,817.3 12,639.7 7,630.4 7,003.0 7,259.4 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 0 0 0 -717 -827 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -727 -827 0 0   EBIT / employee   0 0 0 0 -770 -859 0 0   Net earnings / employee   0 0 0 0 588 1,120 0 0