Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Murerfirmaet Kent Larsen 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% 5.2% 5.2%   Bankruptcy risk   5.6% 2.5% 2.4% 4.6% 2.2% 3.0% 11.2% 10.9%   Credit score (0-100)   42 64 63 44 65 57 22 22   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   843 1,181 859 547 1,009 846 0.0 0.0   EBITDA   339 393 255 -22.2 398 238 0.0 0.0   EBIT   306 325 216 -76.3 304 191 0.0 0.0   Pre-tax profit (PTP)   303.8 319.4 213.0 -87.1 297.2 191.6 0.0 0.0   Net earnings   235.3 247.7 166.4 -86.2 248.5 143.9 0.0 0.0   Pre-tax profit without non-rec. items   304 319 213 -87.1 297 192 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   44.3 112 104 75.2 46.0 16.9 0.0 0.0   Shareholders equity total   285 533 699 613 862 1,006 956 956   Interest-bearing liabilities   136 137 43.2 18.0 8.5 25.0 0.0 0.0   Balance sheet total (assets)   616 930 999 813 1,468 1,343 956 956   Net Debt   59.6 -378 -524 -451 -1,235 -947 -956 -956     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   843 1,181 859 547 1,009 846 0.0 0.0   Gross profit growth   0.0% 40.1% -27.3% -36.3% 84.6% -16.2% -100.0% 0.0%   Employees   0 0 0 0 0 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)   616 930 999 813 1,468 1,343 956 956   Balance sheet change%   0.0% 50.9% 7.5% -18.7% 80.7% -8.6% -28.8% 0.0%   Added value   338.6 393.3 255.1 -22.2 358.2 237.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 -1 -47 -83 -123 -76 -17 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 2.0 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 (%)   36.4% 27.5% 25.1% -14.0% 30.1% 22.6% 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 %   49.7% 42.0% 22.4% -8.4% 26.7% 13.6% 0.0% 0.0%   ROI %   72.6% 59.4% 30.5% -11.1% 40.5% 20.2% 0.0% 0.0%   ROE %   82.5% 60.5% 27.0% -13.1% 33.7% 15.4% 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 %   46.3% 57.3% 70.0% 75.5% 58.7% 74.9% 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, %   17.6% -96.1% -205.3% 2,030.2% -310.1% -398.2% 0.0% 0.0%   Gearing %   47.8% 25.7% 6.2% 2.9% 1.0% 2.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 3.8% 3.1% 35.2% 51.9% 0.0% 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   1.7 2.1 3.0 3.7 2.3 3.9 0.0 0.0   Current Ratio   1.7 2.1 3.0 3.7 2.3 3.9 0.0 0.0   Cash and cash equivalent   76.8 515.1 566.9 468.7 1,243.2 971.7 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   241.5 420.7 596.1 538.1 815.7 988.7 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   0 0 0 0 0 238 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 238 0 0   EBIT / employee   0 0 0 0 0 191 0 0   Net earnings / employee   0 0 0 0 0 144 0 0