Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARS FINKEN AVIATION CONSULT 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   17.7% 6.4% 23.9% 6.5% 13.1% 7.1% 21.0% 17.7%   Credit score (0-100)   10 38 4 36 16 33 4 9   Credit rating   B BBB B BBB BB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   189 190 91.9 277 118 203 0.0 0.0   EBITDA   58.8 60.5 -38.1 107 18.4 33.3 0.0 0.0   EBIT   58.8 60.5 -38.1 104 14.1 29.0 0.0 0.0   Pre-tax profit (PTP)   55.9 59.3 -39.2 101.1 10.9 22.0 0.0 0.0   Net earnings   43.6 46.0 -30.6 78.3 8.5 17.2 0.0 0.0   Pre-tax profit without non-rec. items   55.9 59.3 -39.2 101 10.9 22.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 18.6 14.3 10.0 0.0 0.0   Shareholders equity total   305 298 214 242 236 203 27.9 27.9   Interest-bearing liabilities   0.0 6.1 2.3 0.0 3.1 0.0 0.0 0.0   Balance sheet total (assets)   467 490 399 515 405 500 27.9 27.9   Net Debt   -456 -303 -383 -496 -386 -489 -27.9 -27.9     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   189 190 91.9 277 118 203 0.0 0.0   Gross profit growth   12.0% 0.9% -51.7% 201.1% -57.2% 71.8% -100.0% 0.0%   Employees   1 1 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)   467 490 399 515 405 500 28 28   Balance sheet change%   8.2% 5.0% -18.7% 29.2% -21.4% 23.5% -94.4% 0.0%   Added value   58.8 60.5 -38.1 106.7 16.9 33.3 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 16 -9 -9 -10 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   31.1% 31.7% -41.4% 37.5% 11.9% 14.3% 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 %   13.1% 12.6% -8.6% 22.7% 3.1% 6.4% 0.0% 0.0%   ROI %   20.6% 19.7% -14.6% 45.3% 5.8% 13.1% 0.0% 0.0%   ROE %   15.4% 15.2% -11.9% 34.3% 3.6% 7.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   65.4% 60.9% 53.6% 47.0% 58.2% 40.6% 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, %   -776.0% -501.3% 1,006.2% -465.1% -2,099.2% -1,466.7% 0.0% 0.0%   Gearing %   0.0% 2.1% 1.1% 0.0% 1.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 37.4% 25.7% 235.9% 203.4% 447.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.9 2.6 2.2 1.8 2.3 1.7 0.0 0.0   Current Ratio   2.9 2.6 2.2 1.8 2.3 1.7 0.0 0.0   Cash and cash equivalent   455.9 309.3 385.6 496.5 388.8 488.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   306.8 299.9 213.9 224.1 221.9 195.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   59 60 -38 107 17 33 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   59 60 -38 107 18 33 0 0   EBIT / employee   59 60 -38 104 14 29 0 0   Net earnings / employee   44 46 -31 78 9 17 0 0