Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARSENFISK INVEST 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.8% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8%   Bankruptcy risk   0.0% 8.0% 8.7% 12.7% 11.1% 12.1% 20.3% 16.3%   Credit score (0-100)   0 33 30 20 23 19 5 10   Credit rating   N/A BB BB BB BB BB B 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -129 -108 -113 -94.1 -98.5 0.0 0.0   EBITDA   0.0 -266 -245 -250 -117 -105 0.0 0.0   EBIT   0.0 -326 -278 -322 -188 -154 0.0 0.0   Pre-tax profit (PTP)   0.0 -295.8 -325.5 -395.5 -149.1 -185.1 0.0 0.0   Net earnings   0.0 -295.8 -325.5 -395.5 -149.1 -185.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -296 -325 -396 -149 -185 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 134 289 217 349 300 0.0 0.0   Shareholders equity total   0.0 599 -26.2 -422 -571 -756 -1,256 -1,256   Interest-bearing liabilities   0.0 0.0 0.0 0.0 174 119 1,256 1,256   Balance sheet total (assets)   0.0 2,246 1,663 1,295 1,351 366 0.0 0.0   Net Debt   0.0 -2,104 -1,355 -1,074 -819 75.3 1,256 1,256     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 -129 -108 -113 -94.1 -98.5 0.0 0.0   Gross profit growth   0.0% 0.0% 16.2% -4.4% 16.7% -4.7% 0.0% 0.0%   Employees   0 0 0 0 0 1 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 2,246 1,663 1,295 1,351 366 0 0   Balance sheet change%   0.0% 0.0% -26.0% -22.1% 4.4% -72.9% -100.0% 0.0%   Added value   0.0 -266.2 -245.3 -250.0 -116.1 -105.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 74 122 -144 61 -98 -300 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 -5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 252.1% 256.9% 285.1% 200.2% 156.8% 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% -8.8% -10.6% -16.8% -5.6% -9.0% 0.0% 0.0%   ROI %   0.0% -33.1% -69.3% 0.0% -116.7% -94.0% 0.0% 0.0%   ROE %   0.0% -49.4% -28.8% -26.7% -11.3% -21.6% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 26.7% -1.6% -24.6% -29.7% -67.4% -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% 790.5% 552.6% 429.8% 702.3% -71.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -30.5% -15.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 54.8% 32.5% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 1.3 0.8 0.6 0.5 0.1 0.0 0.0   Current Ratio   0.0 1.3 0.8 0.6 0.5 0.1 0.0 0.0   Cash and cash equivalent   0.0 2,104.3 1,355.3 1,074.5 993.0 43.5 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 -1,382.0 -1,549.5 -1,640.1 -1,795.9 -1,055.9 -628.0 -628.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -105 0 0   EBIT / employee   0 0 0 0 0 -154 0 0   Net earnings / employee   0 0 0 0 0 -185 0 0