Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENT LARSEN INVEST 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   0.9% 1.9% 0.6% 0.7% 1.5% 4.4% 8.0% 8.0%   Credit score (0-100)   90 71 96 93 76 46 30 30   Credit rating   A A AA AA A BBB BB BB   Credit limit (kDKK)   2,363.4 7.9 3,263.8 3,297.0 183.5 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   197 233 217 138 1,039 1,110 0.0 0.0   EBITDA   197 233 217 138 1,039 1,110 0.0 0.0   EBIT   117 154 138 58.9 1,005 1,110 0.0 0.0   Pre-tax profit (PTP)   420.9 -3,085.6 3,410.6 3,313.9 -269.6 -10,581.6 0.0 0.0   Net earnings   337.7 -3,088.3 2,640.2 2,450.6 -629.8 -10,695.2 0.0 0.0   Pre-tax profit without non-rec. items   421 -3,086 3,411 3,314 -270 -10,582 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   7,216 7,137 7,058 6,978 2,953 0.0 0.0 0.0   Shareholders equity total   35,350 32,262 34,402 36,852 36,223 25,527 15,527 15,527   Interest-bearing liabilities   37,579 40,013 4,702 6,843 5,471 3,573 0.0 0.0   Balance sheet total (assets)   75,333 74,628 40,712 47,929 46,875 34,923 15,527 15,527   Net Debt   21,838 22,618 -24,265 -23,932 -22,740 -22,401 -15,527 -15,527     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   197 233 217 138 1,039 1,110 0.0 0.0   Gross profit growth   7.0% 18.6% -6.8% -36.4% 651.5% 6.9% -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)   75,333 74,628 40,712 47,929 46,875 34,923 15,527 15,527   Balance sheet change%   23.8% -0.9% -45.4% 17.7% -2.2% -25.5% -55.5% 0.0%   Added value   196.6 233.2 217.2 138.2 1,083.9 1,110.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -159 -159 -159 -159 -4,060 -2,953 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   59.7% 66.0% 63.5% 42.6% 96.7% 100.0% 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 %   2.0% -2.3% 6.3% 7.8% 5.1% -22.2% 0.0% 0.0%   ROI %   2.1% -2.3% 6.5% 8.3% -0.2% -28.5% 0.0% 0.0%   ROE %   1.0% -9.1% 7.9% 6.9% -1.7% -34.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   46.9% 43.2% 84.5% 76.9% 77.3% 73.1% 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, %   11,107.7% 9,699.9% -11,170.0% -17,315.9% -2,189.5% -2,017.7% 0.0% 0.0%   Gearing %   106.3% 124.0% 13.7% 18.6% 15.1% 14.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 3.6% 1.0% 2.5% 3.0% 11.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.7 0.8 10.7 4.5 3.0 3.1 0.0 0.0   Current Ratio   0.7 0.8 10.7 4.5 3.0 3.1 0.0 0.0   Cash and cash equivalent   15,741.6 17,394.7 28,967.3 30,774.6 28,211.2 25,973.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -25,222.7 -27,044.2 321.0 -2,862.5 -6,877.9 -5,918.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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