Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TØMRERMESTER L.P. LARSEN OG HUSTRUOLGA LARSENS FOND 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   1.7% 3.4% 1.1% 1.0% 3.9% 2.1% 7.1% 7.1%   Credit score (0-100)   75 55 84 85 50 66 34 34   Credit rating   A BBB A A BBB A BBB BBB   Credit limit (kDKK)   84.2 0.0 2,385.5 3,827.5 0.0 3.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -341 -296 2,098 1,821 1,797 2,490 0.0 0.0   EBITDA   1,126 1,975 1,751 1,493 1,423 2,114 0.0 0.0   EBIT   1,126 1,975 1,751 1,493 1,423 2,114 0.0 0.0   Pre-tax profit (PTP)   1,821.9 -2,359.8 408.0 5,841.8 -16,634.0 -892.7 0.0 0.0   Net earnings   1,426.3 -1,865.4 293.5 4,562.4 -13,014.8 -707.3 0.0 0.0   Pre-tax profit without non-rec. items   1,822 -2,360 408 5,842 -16,634 -893 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   84,175 80,452 79,630 84,695 68,540 66,000 0.0 0.0   Shareholders equity total   66,758 64,672 64,620 68,739 55,391 54,193 53,893 53,893   Interest-bearing liabilities   4,969 4,400 4,400 5,839 6,033 5,901 0.0 0.0   Balance sheet total (assets)   85,187 82,313 82,232 87,105 70,121 68,340 53,893 53,893   Net Debt   4,058 2,629 1,967 3,919 4,566 3,694 -53,893 -53,893     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -341 -296 2,098 1,821 1,797 2,490 0.0 0.0   Gross profit growth   -26.1% 13.1% 0.0% -13.2% -1.3% 38.5% -100.0% 0.0%   Employees   0 0 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)   85,187 82,313 82,232 87,105 70,121 68,340 53,893 53,893   Balance sheet change%   1.8% -3.4% -0.1% 5.9% -19.5% -2.5% -21.1% 0.0%   Added value   1,125.9 1,975.4 1,750.7 1,493.1 1,423.1 2,114.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   251 47,083 -51,007 5,065 -16,155 -2,540 -66,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -330.0% -666.6% 83.4% 82.0% 79.2% 84.9% 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 %   2.3% -2.7% 0.6% 7.0% -21.0% -1.2% 0.0% 0.0%   ROI %   2.3% -2.8% 0.6% 7.2% -21.4% -1.2% 0.0% 0.0%   ROE %   2.2% -2.8% 0.5% 6.8% -21.0% -1.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   79.1% 79.3% 79.3% 79.7% 80.0% 80.4% 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, %   360.5% 133.1% 112.3% 262.5% 320.8% 174.7% 0.0% 0.0%   Gearing %   7.4% 6.8% 6.8% 8.5% 10.9% 10.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.1% 2.2% 2.2% 1.6% 1.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 1.0 1.3 1.3 0.7 1.0 0.0 0.0   Current Ratio   0.5 0.7 0.9 0.9 0.5 0.7 0.0 0.0   Cash and cash equivalent   910.6 1,770.7 2,433.2 1,919.3 1,467.0 2,207.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   35.6 77.4 101.8 41.4 179.6 81.7 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   -1,101.7 -735.6 -245.1 -347.6 -1,589.4 -978.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,751 1,493 1,423 2,114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,751 1,493 1,423 2,114 0 0   EBIT / employee   0 0 1,751 1,493 1,423 2,114 0 0   Net earnings / employee   0 0 293 4,562 -13,015 -707 0 0