Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bent Lauritsen 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 2019/6 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.7% 0.9% 0.8% 1.7% 2.0% 2.2% 8.4% 8.2%   Credit score (0-100)   96 90 92 72 69 65 29 30   Credit rating   AA A AA A A BBB BB BB   Credit limit (kDKK)   1,238.1 936.4 1,131.6 16.1 1.8 0.3 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   58.0 39.7 62.9 65.1 60.6 60.2 0.0 0.0   EBITDA   58.0 39.7 62.9 65.1 60.6 60.2 0.0 0.0   EBIT   50.7 32.4 55.6 57.8 53.3 52.9 0.0 0.0   Pre-tax profit (PTP)   893.7 255.2 1,166.1 -864.8 -605.3 -558.1 0.0 0.0   Net earnings   846.8 256.3 899.2 -774.8 -722.8 -666.1 0.0 0.0   Pre-tax profit without non-rec. items   894 255 1,166 -865 -605 -558 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   1,554 1,547 1,540 1,532 1,525 1,518 0.0 0.0   Shareholders equity total   11,586 11,542 12,341 11,267 10,244 9,278 9,078 9,078   Interest-bearing liabilities   438 660 0.0 0.0 84.2 174 0.0 0.0   Balance sheet total (assets)   12,204 12,249 12,574 11,292 10,614 9,986 9,078 9,078   Net Debt   -5,651 -5,387 -5,380 -3,819 -3,252 -3,359 -9,078 -9,078     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   58.0 39.7 62.9 65.1 60.6 60.2 0.0 0.0   Gross profit growth   48.8% -31.6% 58.5% 3.4% -6.9% -0.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,204 12,249 12,574 11,292 10,614 9,986 9,078 9,078   Balance sheet change%   5.1% 0.4% 2.7% -10.2% -6.0% -5.9% -9.1% 0.0%   Added value   58.0 39.7 62.9 65.1 60.6 60.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -15 -15 -15 -15 -15 -1,518 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 (%)   87.4% 81.6% 88.4% 88.8% 87.9% 87.9% 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 %   7.5% 2.5% 9.5% -1.8% -5.4% -5.1% 0.0% 0.0%   ROI %   7.6% 2.5% 9.6% -1.8% -5.5% -5.3% 0.0% 0.0%   ROE %   7.5% 2.2% 7.5% -6.6% -6.7% -6.8% 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 %   94.9% 94.2% 98.1% 99.8% 96.5% 92.9% 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, %   -9,739.0% -13,578.3% -8,553.5% -5,870.5% -5,369.1% -5,584.0% 0.0% 0.0%   Gearing %   3.8% 5.7% 0.0% 0.0% 0.8% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 8.9% 5.1% 0.0% 34.9% 27.5% 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   16.6 10.8 522.1 1,339.0 20.4 11.0 0.0 0.0   Current Ratio   16.6 10.8 522.1 1,339.0 20.4 11.0 0.0 0.0   Cash and cash equivalent   6,089.5 6,046.7 5,379.8 3,819.1 3,336.6 3,532.9 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)   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   4,269.5 3,888.5 3,827.4 3,614.4 3,534.9 3,421.9 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 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0