Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARSENS LANDMÅLER SERVICE 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 2018/12 2019 2019/12 2020 2020/12 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% 1.6% 1.6%   Bankruptcy risk   4.4% 1.6% 3.8% 4.0% 3.1% 1.4% 15.8% 15.8%   Credit score (0-100)   49 77 51 48 56 76 12 12   Credit rating   BBB A BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 8.4 0.0 0.0 0.0 12.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 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   2,033 3,329 1,314 1,296 1,151 1,774 0.0 0.0   EBITDA   -248 1,009 -124 -109 179 676 0.0 0.0   EBIT   -660 727 -374 -289 44.4 558 0.0 0.0   Pre-tax profit (PTP)   -488.1 687.0 -399.5 -141.0 -38.8 507.7 0.0 0.0   Net earnings   -401.6 519.9 -315.6 -111.5 -45.0 434.9 0.0 0.0   Pre-tax profit without non-rec. items   -635 687 -400 -268 -38.8 508 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   929 738 525 404 245 235 0.0 0.0   Shareholders equity total   1,201 1,721 1,294 1,183 1,023 1,458 79.8 79.8   Interest-bearing liabilities   423 194 272 133 399 526 0.0 0.0   Balance sheet total (assets)   2,596 3,568 2,624 2,401 2,080 2,545 79.8 79.8   Net Debt   423 -1,116 -389 -161 399 526 -79.8 -79.8     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 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   2,033 3,329 1,314 1,296 1,151 1,774 0.0 0.0   Gross profit growth   -40.0% 63.8% -60.5% -1.4% -11.2% 54.1% -100.0% 0.0%   Employees   5 5 5 2 2 2 0 0   Employee growth %   -28.6% 0.0% 0.0% -60.0% 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)   2,596 3,568 2,624 2,401 2,080 2,545 80 80   Balance sheet change%   -13.9% 37.5% -26.5% -8.5% -13.4% 22.4% -96.9% 0.0%   Added value   -247.7 1,009.5 -124.2 -108.9 224.7 676.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -676 -473 -463 -301 -295 -128 -235 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 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 (%)   -32.5% 21.8% -28.5% -22.3% 3.9% 31.5% 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 %   -23.7% 23.6% -12.0% -11.4% 2.1% 24.1% 0.0% 0.0%   ROI %   -32.8% 36.4% -19.7% -19.2% 3.4% 32.7% 0.0% 0.0%   ROE %   -28.7% 35.6% -20.9% -9.0% -4.1% 35.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   46.2% 48.2% 49.3% 49.3% 49.2% 57.3% 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, %   -170.6% -110.6% 313.1% 147.5% 222.8% 77.8% 0.0% 0.0%   Gearing %   35.2% 11.3% 21.0% 11.2% 39.0% 36.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -8.9% 13.4% 12.6% -9.3% 32.1% 10.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 1.6 1.5 1.5 1.5 1.9 0.0 0.0   Current Ratio   1.4 1.6 1.5 1.5 1.5 1.9 0.0 0.0   Cash and cash equivalent   0.0 1,310.0 660.4 293.6 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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   427.7 967.5 601.4 575.2 537.5 985.0 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 2018/12 2019 2019/12 2020 2020/12 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   -50 202 -25 -54 112 338 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -50 202 -25 -54 90 338 0 0   EBIT / employee   -132 145 -75 -145 22 279 0 0   Net earnings / employee   -80 104 -63 -56 -23 217 0 0