Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARSEN & BIRKEHOLM A/S SKANDINAVISK PATENTBUREAU 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   1.9% 1.5% 1.5% 1.5% 1.4% 1.6% 11.6% 11.6%   Credit score (0-100)   71 75 75 75 76 75 21 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.2 26.5 34.8 24.8 50.2 28.9 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   5,792 7,146 8,424 7,513 7,613 8,414 0.0 0.0   EBITDA   929 1,489 2,151 733 1,025 1,408 0.0 0.0   EBIT   883 1,443 2,147 733 1,025 1,408 0.0 0.0   Pre-tax profit (PTP)   988.8 1,558.4 2,334.1 474.4 1,469.7 1,797.3 0.0 0.0   Net earnings   797.9 1,245.4 1,862.8 418.4 1,209.4 1,419.0 0.0 0.0   Pre-tax profit without non-rec. items   989 1,558 2,334 474 1,470 1,797 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   148 14.3 10.0 10.0 10.0 10.0 0.0 0.0   Shareholders equity total   3,665 4,910 5,773 4,692 5,901 6,320 2,083 2,083   Interest-bearing liabilities   719 1,436 1,308 1,339 888 2,080 0.0 0.0   Balance sheet total (assets)   5,814 9,068 9,533 8,164 9,567 11,970 2,083 2,083   Net Debt   -1,263 -3,651 -2,699 -2,012 -3,156 -2,238 -2,083 -2,083     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   5,792 7,146 8,424 7,513 7,613 8,414 0.0 0.0   Gross profit growth   3.8% 23.4% 17.9% -10.8% 1.3% 10.5% -100.0% 0.0%   Employees   6 8 8 9 8 9 0 0   Employee growth %   -14.3% 33.3% 0.0% 12.5% -11.1% 12.5% -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)   5,814 9,068 9,533 8,164 9,567 11,970 2,083 2,083   Balance sheet change%   -2.0% 56.0% 5.1% -14.4% 17.2% 25.1% -82.6% 0.0%   Added value   929.3 1,488.7 2,151.4 733.3 1,024.5 1,408.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -92 -180 -9 0 0 0 -10 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 2019/12 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 (%)   15.2% 20.2% 25.5% 9.8% 13.5% 16.7% 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 %   17.2% 21.3% 25.9% 11.8% 17.5% 17.5% 0.0% 0.0%   ROI %   23.1% 28.2% 33.8% 15.5% 24.1% 24.8% 0.0% 0.0%   ROE %   23.6% 29.0% 34.9% 8.0% 22.8% 23.2% 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 %   63.0% 54.2% 60.6% 57.5% 61.7% 52.8% 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, %   -135.9% -245.2% -125.5% -274.5% -308.0% -159.0% 0.0% 0.0%   Gearing %   19.6% 29.2% 22.7% 28.5% 15.0% 32.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.4% 5.2% 43.3% 6.9% 5.9% 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   2.3 2.1 2.5 1.9 2.1 1.8 0.0 0.0   Current Ratio   2.3 2.1 2.5 1.9 2.1 1.8 0.0 0.0   Cash and cash equivalent   1,982.4 5,086.4 4,007.0 3,351.6 4,043.6 4,318.5 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   2,673.6 4,219.5 2,330.6 1,135.7 1,832.4 4,230.9 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  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   155 186 269 81 128 156 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   155 186 269 81 128 156 0 0   EBIT / employee   147 180 268 81 128 156 0 0   Net earnings / employee   133 156 233 46 151 158 0 0