Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

W.LARSEN SILKEBORG 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 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 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   3.3% 4.7% 3.5% 3.4% 3.7% 2.9% 8.4% 8.4%   Credit score (0-100)   56 45 51 53 51 58 29 29   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 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -40.7 -132 -44.6 -57.2 -40.1 -45.2 0.0 0.0   EBITDA   -191 -282 -195 -207 -215 -285 0.0 0.0   EBIT   -191 -282 -195 -207 -215 -285 0.0 0.0   Pre-tax profit (PTP)   648.4 13.1 488.3 -842.5 521.4 1,195.5 0.0 0.0   Net earnings   505.6 10.0 379.7 -657.1 406.7 932.6 0.0 0.0   Pre-tax profit without non-rec. items   648 13.1 488 -843 521 1,195 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 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   11,851 11,805 11,442 10,328 10,676 11,547 11,280 11,280   Interest-bearing liabilities   8.0 15.5 21.7 212 60.1 47.8 0.0 0.0   Balance sheet total (assets)   11,874 11,848 11,479 10,555 10,760 11,798 11,280 11,280   Net Debt   -10,451 -10,923 -11,265 -10,130 -10,616 -11,750 -11,280 -11,280     See the entire balance sheet 1000.0 Volume  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 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   -40.7 -132 -44.6 -57.2 -40.1 -45.2 0.0 0.0   Gross profit growth   -809.1% -225.5% 66.3% -28.2% 30.0% -12.7% 0.0% 0.0%   Employees   1 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)   11,874 11,848 11,479 10,555 10,760 11,798 11,280 11,280   Balance sheet change%   3.9% -0.2% -3.1% -8.0% 1.9% 9.6% -4.4% 0.0%   Added value   -190.7 -282.3 -194.6 -207.2 -215.1 -285.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 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   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 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 (%)   469.0% 213.3% 436.0% 362.1% 536.6% 631.4% 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 %   5.6% 1.2% 9.2% 0.4% 5.0% 10.6% 0.0% 0.0%   ROI %   5.5% 1.2% 9.2% 0.4% 5.0% 10.7% 0.0% 0.0%   ROE %   4.3% 0.1% 3.3% -6.0% 3.9% 8.4% 0.0% 0.0%   1000.0 Solidity  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.8% 99.6% 99.7% 97.8% 99.2% 97.9% 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, %   5,481.8% 3,868.7% 5,787.4% 4,888.4% 4,935.6% 4,120.4% 0.0% 0.0%   Gearing %   0.1% 0.1% 0.2% 2.1% 0.6% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1,142.7% 3,153.2% 757.0% 6.7% 6.0% 0.0% 0.0%   1000.0 Liquidity  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   503.4 280.3 307.7 46.4 127.6 47.2 0.0 0.0   Current Ratio   503.4 280.3 307.7 46.4 127.6 47.2 0.0 0.0   Cash and cash equivalent   10,459.3 10,938.3 11,286.3 10,341.8 10,675.7 11,797.5 0.0 0.0   1000.0 Capital use efficiency  2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 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   2,176.5 1,909.9 957.2 266.7 292.3 -50.5 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 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 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   -191 -282 -195 -207 -215 -285 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -191 -282 -195 -207 -215 -285 0 0   EBIT / employee   -191 -282 -195 -207 -215 -285 0 0   Net earnings / employee   506 10 380 -657 407 933 0 0