Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARSTEN LUND HOLDING ApS - Group 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 N/A 2019 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 3.4% 3.4% 1.1% 1.1% 4.5% 4.4%   Credit score (0-100)   0 0 53 52 85 84 46 47   Credit rating   N/A N/A BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1,757.6 2,183.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 36,196 34,258 36,092 47,115 0.0 0.0   EBITDA   0.0 0.0 7,356 6,528 8,621 12,344 0.0 0.0   EBIT   0.0 0.0 7,356 6,528 7,760 9,983 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 5,573.0 5,025.0 7,242.0 9,188.0 0.0 0.0   Net earnings   0.0 0.0 5,573.0 5,025.0 5,528.0 6,964.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 7,356 6,528 7,242 9,188 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 28,045 29,120 0.0 0.0   Shareholders equity total   0.0 0.0 21,551 23,774 26,900 30,208 24,502 24,502   Interest-bearing liabilities   0.0 0.0 0.0 0.0 19,292 12,439 0.0 0.0   Balance sheet total (assets)   0.0 0.0 52,058 51,629 62,827 63,205 24,502 24,502   Net Debt   0.0 0.0 0.0 0.0 12,212 6,532 -22,502 -22,502     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 36,196 34,258 36,092 47,115 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -5.4% 5.4% 30.5% -100.0% 0.0%   Employees   0 0 0 0 54 66 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 22.2% -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)   0 0 52,058 51,629 62,827 63,205 24,502 24,502   Balance sheet change%   0.0% 0.0% 0.0% -0.8% 21.7% 0.6% -61.2% 0.0%   Added value   0.0 0.0 7,356.0 6,528.0 7,760.0 12,344.0 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 27,184 714 -29,120 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 20.3% 19.1% 21.5% 21.2% 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 %   0.0% 0.0% 14.1% 12.6% 13.2% 15.9% 0.0% 0.0%   ROI %   0.0% 0.0% 14.1% 12.6% 15.4% 22.0% 0.0% 0.0%   ROE %   0.0% 0.0% 25.9% 22.2% 23.1% 27.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 42.8% 47.8% 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, %   0.0% 0.0% 0.0% 0.0% 141.7% 52.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 71.7% 41.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3.5% 5.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.5 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.6 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 7,080.0 5,907.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 0.0 0.0 13,015.0 13,490.0 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 N/A 2019 N/A 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 0 144 187 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 160 187 0 0   EBIT / employee   0 0 0 0 144 151 0 0   Net earnings / employee   0 0 0 0 102 106 0 0