Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LAURITZEN ENGINEERING 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   4.3% 4.4% 3.1% 6.4% 7.3% 13.7% 12.0% 9.8%   Credit score (0-100)   50 49 58 37 32 16 19 25   Credit rating   BBB BBB BBB BBB BBB BB BB BB   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   167 223 1.3 156 -153 -98.8 0.0 0.0   EBITDA   152 200 -130 -521 -208 -98.8 0.0 0.0   EBIT   152 200 -130 -521 -208 -98.8 0.0 0.0   Pre-tax profit (PTP)   319.5 1,351.1 194.0 1,071.0 1,726.5 -252.1 0.0 0.0   Net earnings   270.3 1,290.0 199.5 1,071.0 1,726.5 -252.1 0.0 0.0   Pre-tax profit without non-rec. items   319 1,351 194 1,071 1,727 -252 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,544 2,534 2,534 395 1,945 1,693 1,566 1,566   Interest-bearing liabilities   566 41.2 854 643 90.2 0.0 0.0 0.0   Balance sheet total (assets)   2,348 2,751 3,496 1,707 2,220 1,796 1,566 1,566   Net Debt   565 40.3 776 -157 -1,346 -1,745 -1,566 -1,566     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   167 223 1.3 156 -153 -98.8 0.0 0.0   Gross profit growth   -82.0% 33.6% -99.4% 12,268.1% 0.0% 35.4% 0.0% 0.0%   Employees   1 2 2 2 1 0 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% -50.0% -100.0% 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)   2,348 2,751 3,496 1,707 2,220 1,796 1,566 1,566   Balance sheet change%   16.3% 17.2% 27.1% -51.2% 30.0% -19.1% -12.8% 0.0%   Added value   152.3 199.7 -130.2 -521.4 -208.4 -98.8 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 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   2.0 3.0 -1.0 -2.0 -3.0 -4.0 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 (%)   91.4% 89.7% -10,340.0% -334.9% 136.2% 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 %   14.7% 53.0% 7.6% 41.3% 89.5% -12.0% 0.0% 0.0%   ROI %   17.4% 57.7% 8.0% 48.6% 114.4% -13.0% 0.0% 0.0%   ROE %   17.7% 63.3% 7.9% 73.1% 147.6% -13.9% 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 %   65.8% 92.1% 72.5% 23.1% 87.6% 94.3% 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, %   371.2% 20.2% -596.0% 30.1% 646.0% 1,765.9% 0.0% 0.0%   Gearing %   36.7% 1.6% 33.7% 163.0% 4.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.1% 9.9% 0.6% 8.5% 23.2% 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   2.6 11.4 3.3 1.1 7.4 17.1 0.0 0.0   Current Ratio   2.6 11.4 3.3 1.1 7.4 17.1 0.0 0.0   Cash and cash equivalent   1.0 0.9 78.6 800.0 1,436.4 1,744.7 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   1,308.0 2,248.0 2,247.5 108.4 1,767.0 1,657.8 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   152 100 -65 -261 -208 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   152 100 -65 -261 -208 0 0 0   EBIT / employee   152 100 -65 -261 -208 0 0 0   Net earnings / employee   270 645 100 536 1,727 0 0 0