Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LASSE SPANGENBERG COPENHAGEN 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   20.5% 12.4% 17.2% 11.5% 9.7% 12.1% 20.6% 20.4%   Credit score (0-100)   6 20 9 20 24 19 5 5   Credit rating   B BB BB BB BB BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.3 230 257 393 685 449 0.0 0.0   EBITDA   0.3 112 -358 227 185 -129 0.0 0.0   EBIT   -31.5 99.9 -382 184 179 -145 0.0 0.0   Pre-tax profit (PTP)   -44.4 60.5 -412.2 231.1 144.8 -207.6 0.0 0.0   Net earnings   -34.6 41.4 -409.3 228.2 144.8 -207.6 0.0 0.0   Pre-tax profit without non-rec. items   -44.4 60.5 -412 231 145 -208 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -28.3 13.2 -396 -171 -26.1 -234 -284 -284   Interest-bearing liabilities   227 339 809 698 804 783 284 284   Balance sheet total (assets)   207 432 525 670 896 641 0.0 0.0   Net Debt   173 263 809 698 804 783 284 284     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.3 230 257 393 685 449 0.0 0.0   Gross profit growth   -98.6% 74,461.5% 11.7% 52.8% 74.2% -34.4% -100.0% 0.0%   Employees   0 1 2 1 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% -50.0% 100.0% 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)   207 432 525 670 896 641 0 0   Balance sheet change%   -39.3% 108.5% 21.5% 27.8% 33.6% -28.4% -100.0% 0.0%   Added value   0.3 112.3 -357.9 226.5 221.2 -129.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -32 -12 -24 -43 -6 -16 0 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -10,194.2% 43.3% -148.6% 46.8% 26.1% -32.3% 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 %   -10.9% 29.9% -56.5% 29.6% 20.3% -16.1% 0.0% 0.0%   ROI %   -11.1% 34.5% -65.9% 34.7% 23.8% -18.2% 0.0% 0.0%   ROE %   -32.4% 37.6% -152.2% 38.2% 18.5% -27.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -12.0% 3.0% -43.0% -20.3% -2.8% -26.7% -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, %   55,926.5% 233.8% -225.9% 308.2% 434.8% -607.1% 0.0% 0.0%   Gearing %   -804.9% 2,579.0% -204.1% -408.7% -3,084.1% -335.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 13.9% 5.2% 4.0% 4.5% 8.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.2 0.4 0.0 0.1 0.2 0.0 0.0 0.0   Current Ratio   2.1 1.2 0.5 0.7 0.9 0.7 0.0 0.0   Cash and cash equivalent   54.7 76.5 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   70.9 51.3 -419.3 -214.8 -70.1 -277.7 -141.8 -141.8   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 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 112 -179 227 111 -65 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 112 -179 227 92 -65 0 0   EBIT / employee   0 100 -191 184 89 -72 0 0   Net earnings / employee   0 41 -205 228 72 -104 0 0