Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lars R. Jacobsen Transport A/S 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 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.7% 5.7%   Bankruptcy risk   0.0% 4.4% 1.6% 1.8% 1.4% 2.3% 6.6% 6.4%   Credit score (0-100)   0 49 75 70 78 64 36 37   Credit rating   N/A BBB A A A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 11.2 3.0 49.5 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 18,269 15,192 18,784 14,260 13,230 0.0 0.0   EBITDA   0.0 2,465 3,702 4,349 2,781 2,550 0.0 0.0   EBIT   0.0 1,329 910 948 276 -191 0.0 0.0   Pre-tax profit (PTP)   0.0 923.0 797.0 759.9 170.8 -230.8 0.0 0.0   Net earnings   0.0 713.0 528.5 585.1 109.3 -196.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 923 797 760 171 -231 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 1,099 5,924 4,414 6,365 4,356 0.0 0.0   Shareholders equity total   0.0 1,713 2,241 2,576 2,686 2,489 1,489 1,489   Interest-bearing liabilities   0.0 2,707 263 3,935 2,144 2,813 27.9 27.9   Balance sheet total (assets)   0.0 14,457 15,830 16,591 20,097 14,075 1,517 1,517   Net Debt   0.0 2,707 263 3,689 2,130 2,809 27.9 27.9     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 18,269 15,192 18,784 14,260 13,230 0.0 0.0   Gross profit growth   0.0% 0.0% -16.8% 23.6% -24.1% -7.2% -100.0% 0.0%   Employees   0 24 25 24 23 22 0 0   Employee growth %   0.0% 0.0% 4.2% -4.0% -4.2% -4.3% -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)   0 14,457 15,830 16,591 20,097 14,075 1,517 1,517   Balance sheet change%   0.0% 0.0% 9.5% 4.8% 21.1% -30.0% -89.2% 0.0%   Added value   0.0 2,465.0 3,702.4 4,349.3 3,677.5 2,550.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,967 1,683 -5,350 -903 -5,101 -4,356 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.0% 7.3% 6.0% 5.0% 1.9% -1.4% 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 %   0.0% 9.2% 6.0% 5.9% 1.5% -0.8% 0.0% 0.0%   ROI %   0.0% 18.2% 10.3% 8.6% 1.7% -0.8% 0.0% 0.0%   ROE %   0.0% 41.6% 26.7% 24.3% 4.2% -7.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 11.8% 14.2% 15.5% 13.4% 40.8% 98.2% 98.2%   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, %   0.0% 109.8% 7.1% 84.8% 76.6% 110.1% 0.0% 0.0%   Gearing %   0.0% 158.0% 11.7% 152.7% 79.8% 113.0% 1.9% 1.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 30.0% 7.6% 9.2% 3.5% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.0 1.3 1.1 14.1 7.8 0.0 0.0   Current Ratio   0.0 1.0 1.3 1.1 14.1 7.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 245.2 14.2 3.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 478.0 1,871.2 918.4 10,921.3 7,052.8 -13.9 -13.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 103 148 181 160 116 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 103 148 181 121 116 0 0   EBIT / employee   0 55 36 39 12 -9 0 0   Net earnings / employee   0 30 21 24 5 -9 0 0