Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C. Laigaard Invest 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  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   3.9% 3.5% 1.6% 4.1% 1.6% 1.2% 11.6% 11.6%   Credit score (0-100)   51 53 73 49 74 82 21 21   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 3.5 0.0 15.4 220.6 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   381 194 601 0 0 0 0 0   Gross profit   372 187 592 -15.5 -30.3 -7.3 0.0 0.0   EBITDA   372 187 592 -15.5 -30.3 -7.3 0.0 0.0   EBIT   372 187 592 -15.5 -30.3 -7.3 0.0 0.0   Pre-tax profit (PTP)   369.5 184.7 585.0 3,956.6 1,712.3 2,080.3 0.0 0.0   Net earnings   369.5 184.7 587.1 3,966.5 1,719.8 2,089.9 0.0 0.0   Pre-tax profit without non-rec. items   370 185 585 3,957 1,712 2,080 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   862 991 1,522 5,374 6,676 8,644 2,880 2,880   Interest-bearing liabilities   0.0 0.0 100 236 45.6 1,133 0.0 0.0   Balance sheet total (assets)   875 1,003 1,887 6,051 6,737 10,351 2,880 2,880   Net Debt   -90.6 -222 -54.9 197 -341 616 -2,880 -2,880     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   381 194 601 0 0 0 0 0   Net sales growth   38.2% -49.1% 209.9% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   372 187 592 -15.5 -30.3 -7.3 0.0 0.0   Gross profit growth   37.8% -49.8% 217.5% 0.0% -95.8% 75.7% 0.0% 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)   875 1,003 1,887 6,051 6,737 10,351 2,880 2,880   Balance sheet change%   21.1% 14.6% 88.2% 220.6% 11.3% 53.6% -72.2% 0.0%   Added value   371.9 186.5 592.2 -15.5 -30.3 -7.3 0.0 0.0   Added value %   97.6% 96.2% 98.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   3.0 -1.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -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 %   97.6% 96.2% 98.5% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   97.6% 96.2% 98.5% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   97.0% 95.2% 97.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   97.0% 95.2% 97.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   97.0% 95.2% 97.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   46.6% 19.9% 41.0% 100.4% 26.9% 25.2% 0.0% 0.0%   ROI %   47.8% 20.1% 45.3% 110.2% 27.9% 26.1% 0.0% 0.0%   ROE %   54.6% 19.9% 46.7% 115.0% 28.5% 27.3% 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 %   98.5% 98.9% 80.6% 88.8% 99.1% 83.5% 100.0% 100.0%   Relative indebtedness %   3.5% 5.9% 60.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -20.3% -108.7% 35.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -24.4% -119.2% -9.3% -1,271.1% 1,126.4% -8,380.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 6.6% 4.4% 0.7% 13.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.0% 14.3% 16.7% 3.6% 11.7% 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   6.9 19.3 0.7 0.1 15.5 0.6 0.0 0.0   Current Ratio   6.9 19.3 0.7 0.1 15.5 0.6 0.0 0.0   Cash and cash equivalent   90.6 222.3 155.2 39.0 386.9 516.8 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 %   23.8% 114.6% 43.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   77.4 210.8 -101.8 -628.9 876.6 -514.0 0.0 0.0   Net working capital %   20.3% 108.7% -16.9% 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 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