Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lars Larsen Skrodsbjerg Holding 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% 2.0% 2.0%   Bankruptcy risk   2.7% 4.2% 3.2% 2.5% 2.1% 3.3% 10.5% 10.3%   Credit score (0-100)   62 49 55 61 66 53 23 24   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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   56.9 11.3 27.0 86.9 147 15.2 0.0 0.0   EBITDA   56.9 -26.4 27.0 86.9 147 15.2 0.0 0.0   EBIT   44.4 -35.5 -0.1 43.9 132 -18.3 0.0 0.0   Pre-tax profit (PTP)   344.1 -53.6 -20.6 22.6 107.7 -39.2 0.0 0.0   Net earnings   334.7 -45.6 -15.8 17.2 113.6 -44.8 0.0 0.0   Pre-tax profit without non-rec. items   344 -53.6 -20.6 22.6 108 -39.2 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   225 116 88.9 222 126 92.3 0.0 0.0   Shareholders equity total   736 690 674 692 805 761 711 711   Interest-bearing liabilities   826 955 978 1,020 1,046 1,076 0.0 0.0   Balance sheet total (assets)   1,707 1,729 1,708 1,792 1,899 1,936 711 711   Net Debt   614 611 783 835 647 692 -711 -711     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   56.9 11.3 27.0 86.9 147 15.2 0.0 0.0   Gross profit growth   -89.3% -80.1% 137.7% 222.4% 69.4% -89.6% -100.0% 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)   1,707 1,729 1,708 1,792 1,899 1,936 711 711   Balance sheet change%   2.1% 1.3% -1.2% 4.9% 6.0% 2.0% -63.3% 0.0%   Added value   56.9 -26.4 27.0 86.9 174.6 15.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -120 -118 -54 90 -112 -67 -92 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 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 (%)   78.0% -313.0% -0.2% 50.5% 89.4% -119.8% 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 %   21.0% -2.1% 0.0% 2.5% 7.1% -0.9% 0.0% 0.0%   ROI %   22.0% -2.2% 0.0% 2.6% 7.3% -1.0% 0.0% 0.0%   ROE %   58.9% -6.4% -2.3% 2.5% 15.2% -5.7% 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 %   43.1% 39.9% 39.5% 38.6% 42.4% 39.3% 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, %   1,079.0% -2,315.0% 2,906.4% 960.9% 439.5% 4,535.7% 0.0% 0.0%   Gearing %   112.2% 138.3% 145.0% 147.5% 129.9% 141.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 2.0% 2.1% 2.1% 2.3% 2.0% 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   0.2 0.3 0.3 0.2 0.4 0.4 0.0 0.0   Current Ratio   0.2 0.3 0.3 0.2 0.4 0.4 0.0 0.0   Cash and cash equivalent   211.6 343.5 194.4 185.3 398.7 384.6 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   -709.7 -670.1 -734.9 -850.7 -646.7 -651.5 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  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   57 -26 27 87 175 15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   57 -26 27 87 147 15 0 0   EBIT / employee   44 -35 -0 44 132 -18 0 0   Net earnings / employee   335 -46 -16 17 114 -45 0 0