Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lautec Systems 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   30.1% 6.6% 10.9% 3.7% 2.7% 2.6% 18.7% 18.7%   Credit score (0-100)   2 36 21 51 59 61 7 7   Credit rating   C BBB BB BBB BBB BBB B B   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   -863 758 1,044 3,778 6,153 9,226 0.0 0.0   EBITDA   -863 758 1,044 3,778 6,153 9,226 0.0 0.0   EBIT   -863 247 -467 865 1,220 2,348 0.0 0.0   Pre-tax profit (PTP)   -920.7 108.9 -717.9 506.6 787.4 1,686.5 0.0 0.0   Net earnings   -709.3 75.8 -282.2 896.2 769.7 1,497.7 0.0 0.0   Pre-tax profit without non-rec. items   -921 109 -718 507 787 1,686 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   -738 -662 -945 -48.4 721 2,219 -12,476 -12,476   Interest-bearing liabilities   1,050 3,452 6,691 9,864 12,684 10,577 12,476 12,476   Balance sheet total (assets)   2,104 5,123 8,201 13,679 17,500 21,632 0.0 0.0   Net Debt   978 3,147 6,670 9,540 12,608 10,327 12,476 12,476     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   -863 758 1,044 3,778 6,153 9,226 0.0 0.0   Gross profit growth   0.0% 0.0% 37.7% 261.9% 62.9% 49.9% -100.0% 0.0%   Employees   0 1 1 1 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)   2,104 5,123 8,201 13,679 17,500 21,632 0 0   Balance sheet change%   141.7% 143.5% 60.1% 66.8% 27.9% 23.6% -100.0% 0.0%   Added value   -863.0 757.9 1,044.0 3,777.8 4,133.1 9,225.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,500 2,010 1,186 1,766 -1,031 -3,401 -18,775 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   100.0% 32.6% -44.7% 22.9% 19.8% 25.4% 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 %   -46.1% 5.8% -6.2% 7.7% 8.2% 12.3% 0.0% 0.0%   ROI %   -114.1% 9.3% -8.1% 10.0% 10.5% 17.3% 0.0% 0.0%   ROE %   -47.7% 2.1% -4.2% 8.2% 10.7% 101.9% 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 %   -26.0% -11.4% -10.3% -0.4% 4.1% 10.3% -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, %   -113.3% 415.2% 638.9% 252.5% 204.9% 111.9% 0.0% 0.0%   Gearing %   -142.2% -521.2% -708.4% -20,400.6% 1,758.4% 476.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.8% 6.3% 5.0% 4.6% 4.4% 6.2% 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   0.2 0.2 0.2 0.2 0.1 0.2 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.2 0.1 0.2 0.0 0.0   Cash and cash equivalent   71.6 305.4 20.7 324.2 76.1 250.4 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   -1,936.9 -4,084.5 -6,905.9 -11,078.3 -13,839.9 -15,629.0 -6,237.9 -6,237.9   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   0 758 1,044 3,778 4,133 9,226 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 758 1,044 3,778 6,153 9,226 0 0   EBIT / employee   0 247 -467 865 1,220 2,348 0 0   Net earnings / employee   0 76 -282 896 770 1,498 0 0