Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARS BAY HANSEN HÅNDVÆRKERSERVICE 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   5.0% 5.0% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 4.8% 8.6% 4.6% 3.0% 18.2% 18.2%   Credit score (0-100)   0 0 47 30 48 59 8 7   Credit rating   N/A N/A BBB BB BBB BBB 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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 993 678 1,042 1,127 0.0 0.0   EBITDA   0.0 0.0 -16.1 -235 156 328 0.0 0.0   EBIT   0.0 0.0 -22.8 -254 142 280 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -22.9 -262.1 133.6 268.9 0.0 0.0   Net earnings   0.0 0.0 -21.2 -226.8 95.7 208.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -22.9 -262 134 269 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 13.3 469 192 144 0.0 0.0   Shareholders equity total   0.0 0.0 319 92.4 188 396 271 271   Interest-bearing liabilities   0.0 0.0 56.6 402 476 460 0.0 0.0   Balance sheet total (assets)   0.0 0.0 613 1,019 1,003 1,221 271 271   Net Debt   0.0 0.0 -441 9.1 212 -427 -271 -271     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 0.0 993 678 1,042 1,127 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -31.8% 53.7% 8.2% -100.0% 0.0%   Employees   0 0 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   0 0 613 1,019 1,003 1,221 271 271   Balance sheet change%   0.0% 0.0% 0.0% 66.2% -1.6% 21.8% -77.8% 0.0%   Added value   0.0 0.0 -16.1 -235.0 160.9 327.9 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 7 437 -291 -96 -144 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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% 0.0% -2.3% -37.5% 13.6% 24.8% 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% 0.0% -3.7% -31.1% 14.0% 25.2% 0.0% 0.0%   ROI %   0.0% 0.0% -6.1% -58.4% 24.0% 35.9% 0.0% 0.0%   ROE %   0.0% 0.0% -6.6% -110.2% 68.2% 71.2% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 52.1% 9.1% 18.8% 32.4% 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, %   0.0% 0.0% 2,733.5% -3.9% 136.2% -130.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 17.7% 434.6% 253.0% 116.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.4% 3.5% 1.9% 2.3% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 2.0 0.8 1.2 1.5 0.0 0.0   Current Ratio   0.0 0.0 2.0 0.8 1.2 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 497.7 392.7 263.6 886.4 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 0.0 302.2 -163.6 152.7 379.5 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -8 -118 80 164 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -8 -118 78 164 0 0   EBIT / employee   0 0 -11 -127 71 140 0 0   Net earnings / employee   0 0 -11 -113 48 104 0 0