Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LAUST NØRGAARD 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% 1.5% 1.5%   Bankruptcy risk   6.3% 7.6% 5.5% 15.2% 13.6% 14.4% 20.0% 20.0%   Credit score (0-100)   39 33 41 12 16 14 6 6   Credit rating   BBB BB BBB BB BB BB 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)  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   1,320 940 852 -674 -652 -133 0.0 0.0   EBITDA   -20.1 -553 267 -674 -652 -133 0.0 0.0   EBIT   -33.4 -569 267 -674 -652 -133 0.0 0.0   Pre-tax profit (PTP)   -36.3 -571.3 264.2 -677.6 -652.9 -132.5 0.0 0.0   Net earnings   -29.0 -623.7 274.0 -704.8 -652.9 -132.5 0.0 0.0   Pre-tax profit without non-rec. items   -36.3 -571 264 -678 -653 -133 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   66.7 50.7 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -273 -897 -623 -1,328 -1,981 -2,113 -2,238 -2,238   Interest-bearing liabilities   836 1,311 1,405 902 1,374 2,020 2,238 2,238   Balance sheet total (assets)   1,322 813 1,569 101 205 112 0.0 0.0   Net Debt   376 1,280 631 829 1,252 1,916 2,238 2,238     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   1,320 940 852 -674 -652 -133 0.0 0.0   Gross profit growth   -13.6% -28.8% -9.3% 0.0% 3.1% 79.7% 0.0% 0.0%   Employees   3 3 2 0 0 0 0 0   Employee growth %   0.0% 0.0% -33.3% -100.0% 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)   1,322 813 1,569 101 205 112 0 0   Balance sheet change%   11.7% -38.5% 92.9% -93.6% 103.4% -45.5% -100.0% 0.0%   Added value   -20.1 -553.3 267.0 -673.7 -652.4 -132.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   53 -32 -51 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -1.0 -2.0 -3.0 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 (%)   -2.5% -60.6% 31.3% 100.0% 100.0% 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 %   -2.2% -34.5% 13.7% -37.2% -36.1% -6.0% 0.0% 0.0%   ROI %   -3.1% -45.8% 12.8% -32.8% -38.5% -6.6% 0.0% 0.0%   ROE %   -2.3% -58.4% 23.0% -84.4% -426.4% -83.6% 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 %   -17.1% -52.4% -28.4% -92.9% -90.6% -95.0% -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, %   -1,874.5% -231.3% 236.5% -123.1% -192.0% -1,445.4% 0.0% 0.0%   Gearing %   -306.0% -146.2% -225.6% -67.9% -69.4% -95.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.2% 0.2% 0.3% 0.0% 0.0% 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   1.0 1.0 1.8 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.0 1.0 1.8 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   459.7 31.2 774.1 72.9 122.0 104.3 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   -14.8 7.5 677.2 -827.6 -1,370.5 -2,113.1 -1,119.0 -1,119.0   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   -7 -184 133 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -7 -184 133 0 0 0 0 0   EBIT / employee   -11 -190 133 0 0 0 0 0   Net earnings / employee   -10 -208 137 0 0 0 0 0