Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WILLY LARSEN 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.6% 0.6% 0.9% 2.1% 1.6% 2.2% 8.1% 8.1%   Credit score (0-100)   97 98 89 66 74 64 30 30   Credit rating   AA AA A A A BBB BB BB   Credit limit (kDKK)   2,011.5 2,096.4 1,470.8 1.0 39.9 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -36.1 -36.7 -42.7 -36.9 -29.7 -24.8 0.0 0.0   EBITDA   -36.1 -52.7 -139 -133 -126 -121 0.0 0.0   EBIT   -36.1 -52.7 -139 -133 -126 -121 0.0 0.0   Pre-tax profit (PTP)   3,580.7 2,341.2 555.4 -1,938.3 -317.1 -787.1 0.0 0.0   Net earnings   3,490.6 2,261.7 485.8 -1,991.3 -369.7 -836.8 0.0 0.0   Pre-tax profit without non-rec. items   3,581 2,341 555 -1,938 -317 -787 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   19,306 20,518 20,304 17,313 16,503 14,666 11,785 11,785   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2.2 2.2 0.0 0.0   Balance sheet total (assets)   20,128 20,602 20,340 17,442 16,589 14,749 11,785 11,785   Net Debt   -3,836 -2,541 -35.6 -368 -258 -323 -11,785 -11,785     See the entire balance sheet 1000.0 Volume  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   -36.1 -36.7 -42.7 -36.9 -29.7 -24.8 0.0 0.0   Gross profit growth   35.9% -1.8% -16.3% 13.7% 19.5% 16.6% 0.0% 0.0%   Employees   0 1 0 0 0 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   20,128 20,602 20,340 17,442 16,589 14,749 11,785 11,785   Balance sheet change%   23.9% 2.4% -1.3% -14.2% -4.9% -11.1% -20.1% 0.0%   Added value   -36.1 -52.7 -138.7 -132.9 -125.7 -120.8 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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 (%)   100.0% 143.6% 324.6% 360.3% 423.1% 487.4% 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 %   19.7% 11.6% 2.8% -10.3% -1.9% -5.0% 0.0% 0.0%   ROI %   20.2% 11.9% 2.8% -10.3% -1.9% -5.0% 0.0% 0.0%   ROE %   19.7% 11.4% 2.4% -10.6% -2.2% -5.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Equity ratio %   95.9% 99.6% 99.8% 99.3% 99.5% 99.4% 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, %   10,624.2% 4,817.5% 25.7% 277.0% 205.4% 267.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 110.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Quick Ratio   17.7 168.6 365.9 96.5 141.7 136.2 0.0 0.0   Current Ratio   17.7 168.6 365.9 96.5 141.7 136.2 0.0 0.0   Cash and cash equivalent   3,835.6 2,540.6 35.6 368.1 260.4 325.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   13,738.5 13,998.2 13,144.2 12,331.9 12,078.7 11,255.6 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -53 0 0 0 -121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -53 0 0 0 -121 0 0   EBIT / employee   0 -53 0 0 0 -121 0 0   Net earnings / employee   0 2,262 0 0 0 -837 0 0