Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LASSE BALSCHMIDT AGENTUR 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   4.9% 5.1% 2.9% 5.7% 6.3% 3.2% 11.9% 11.6%   Credit score (0-100)   45 43 57 39 36 56 20 21   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   975 825 1,037 668 641 310 0.0 0.0   EBITDA   155 50.6 318 -55.8 -230 33.8 0.0 0.0   EBIT   144 50.6 318 -55.8 -230 33.8 0.0 0.0   Pre-tax profit (PTP)   52.0 24.7 374.0 -69.7 -303.0 131.4 0.0 0.0   Net earnings   25.9 45.0 346.9 -68.4 -203.8 134.0 0.0 0.0   Pre-tax profit without non-rec. items   52.0 24.7 374 -69.7 -303 131 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,267 2,312 2,658 2,590 2,386 2,470 2,099 2,099   Interest-bearing liabilities   1,111 1,178 1,131 1,111 1,066 569 0.0 0.0   Balance sheet total (assets)   3,756 3,731 4,219 3,960 3,686 3,142 2,099 2,099   Net Debt   -1,766 -1,354 -1,677 -1,910 -1,555 -1,418 -2,099 -2,099     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   975 825 1,037 668 641 310 0.0 0.0   Gross profit growth   -7.7% -15.4% 25.7% -35.5% -4.0% -51.7% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   3,756 3,731 4,219 3,960 3,686 3,142 2,099 2,099   Balance sheet change%   1.7% -0.7% 13.1% -6.1% -6.9% -14.7% -33.2% 0.0%   Added value   155.3 50.6 318.1 -55.8 -229.8 33.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 0 0 0 0 0 0 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 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   14.7% 6.1% 30.7% -8.4% -35.8% 10.9% 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 %   4.5% 4.4% 13.0% 0.3% -5.2% 6.6% 0.0% 0.0%   ROI %   4.9% 4.8% 14.2% 0.4% -5.6% 6.9% 0.0% 0.0%   ROE %   1.1% 2.0% 14.0% -2.6% -8.2% 5.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   60.3% 62.0% 63.0% 65.4% 64.7% 78.6% 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, %   -1,137.1% -2,674.0% -527.1% 3,420.6% 676.7% -4,195.4% 0.0% 0.0%   Gearing %   49.0% 50.9% 42.5% 42.9% 44.7% 23.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 12.2% 12.4% 7.4% 9.5% 11.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.2 2.3 2.2 2.4 2.5 3.7 0.0 0.0   Current Ratio   2.4 2.4 2.4 2.6 2.6 4.1 0.0 0.0   Cash and cash equivalent   2,877.5 2,531.6 2,807.5 3,020.8 2,621.3 1,986.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2,077.0 2,008.7 2,235.2 2,152.8 2,021.3 829.4 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   78 25 159 -28 -115 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   78 25 159 -28 -115 34 0 0   EBIT / employee   72 25 159 -28 -115 34 0 0   Net earnings / employee   13 22 173 -34 -102 134 0 0