Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LAUGE BONDE HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   0.6% 0.6% 0.7% 0.7% 0.6% 1.1% 7.6% 7.6%   Credit score (0-100)   98 97 95 93 97 83 32 32   Credit rating   AA AA AA AA AA A BB BB   Credit limit (kDKK)   2,781.3 3,143.6 3,278.5 3,429.3 5,095.3 3,122.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   2,156 2,518 0 0 0 0 0 0   Gross profit   6,505 5,522 5,708 5,919 9,078 18,718 0.0 0.0   EBITDA   6,505 5,522 5,708 5,919 9,078 18,718 0.0 0.0   EBIT   5,225 3,984 4,228 4,445 8,117 17,830 0.0 0.0   Pre-tax profit (PTP)   7,027.3 4,229.3 4,539.2 4,819.4 8,173.5 18,238.8 0.0 0.0   Net earnings   6,775.1 3,979.3 4,273.5 4,537.7 7,871.0 17,996.2 0.0 0.0   Pre-tax profit without non-rec. items   11,455 7,322 4,539 4,819 8,174 18,239 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   6,727 5,399 3,919 2,445 3,407 2,533 0.0 0.0   Shareholders equity total   24,943 28,814 30,377 32,315 40,071 49,368 44,466 44,466   Interest-bearing liabilities   77.2 156 237 237 320 4,851 0.0 0.0   Balance sheet total (assets)   26,139 30,335 32,231 34,454 43,835 54,478 44,466 44,466   Net Debt   -1,337 -3,176 -3,502 -5,220 -15,244 -28,876 -44,466 -44,466     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   2,156 2,518 0 0 0 0 0 0   Net sales growth   70.8% 16.7% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   6,505 5,522 5,708 5,919 9,078 18,718 0.0 0.0   Gross profit growth   80.0% -15.1% 3.4% 3.7% 53.4% 106.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   26,139 30,335 32,231 34,454 43,835 54,478 44,466 44,466   Balance sheet change%   34.6% 16.1% 6.2% 6.9% 27.2% 24.3% -18.4% 0.0%   Added value   6,505.3 5,522.4 5,707.5 5,919.4 9,592.1 18,717.8 0.0 0.0   Added value %   301.7% 219.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,795 -2,868 -2,959 -2,950 1 -1,761 -2,533 0   Net sales trend   2.0 3.0 -1.0 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   301.7% 219.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   242.3% 158.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   80.3% 72.1% 74.1% 75.1% 89.4% 95.3% 0.0% 0.0%   Net Earnings %   314.2% 158.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   373.5% 219.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   531.2% 290.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   50.3% 26.1% 14.6% 14.5% 21.2% 37.3% 0.0% 0.0%   ROI %   52.0% 27.1% 15.3% 15.3% 22.8% 38.7% 0.0% 0.0%   ROE %   31.4% 14.8% 14.4% 14.5% 21.7% 40.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   95.4% 95.0% 94.2% 93.8% 91.4% 90.6% 100.0% 100.0%   Relative indebtedness %   44.0% 51.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -21.6% -81.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -20.6% -57.5% -61.4% -88.2% -167.9% -154.3% 0.0% 0.0%   Gearing %   0.3% 0.5% 0.8% 0.7% 0.8% 9.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 49.2% 20.1% 9.7% 51.3% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   10.6 10.6 8.7 7.6 5.3 9.6 0.0 0.0   Current Ratio   10.6 10.6 8.7 7.6 5.3 9.6 0.0 0.0   Cash and cash equivalent   1,414.3 3,332.0 3,738.6 5,457.2 15,564.4 33,726.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 %   466.2% 543.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   8,556.6 11,901.9 12,755.8 13,654.8 15,475.2 30,437.3 0.0 0.0   Net working capital %   396.8% 472.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0