Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KNUD LAURSEN HOLDING A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018e N/A 2019e N/A Bankruptcy risk for industry   1.5% 0.8% 0.8% 0.8% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.4% 0.5% 4.6% 4.5%   Credit score (0-100)   0 0 0 0 100 99 47 48   Credit rating   N/A N/A N/A N/A AAA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 11,267.0 13,603.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018e N/A 2019e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 33,846 41,069 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 16,410 24,512 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 13,892 21,890 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 15,709.4 50,125.5 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 11,347.4 45,143.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 15,709 50,126 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018e N/A 2019e N/A Tangible assets total   0.0 0.0 0.0 0.0 24,511 24,173 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 90,921 108,310 74,667 74,667   Interest-bearing liabilities   0.0 0.0 0.0 0.0 30,543 21,781 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 158,226 174,342 74,667 74,667   Net Debt   0.0 0.0 0.0 0.0 12,413 -28,537 -71,762 -71,762     See the entire balance sheet 1000.0 Volume  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018e N/A 2019e 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 0.0 0.0 33,846 41,069 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 21.3% -100.0% 0.0%   Employees   0 0 0 0 34 33 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -2.9% -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 0 0 158,226 174,342 74,667 74,667   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 10.2% -57.2% 0.0%   Added value   0.0 0.0 0.0 0.0 13,891.7 24,512.0 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 26,350 -4,412 -24,173 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 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018e N/A 2019e 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% 0.0% 0.0% 41.0% 53.3% 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% 0.0% 0.0% 11.2% 31.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 13.4% 38.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 19.1% 64.1% 0.0% 0.0%   1000.0 Solidity  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018e N/A 2019e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 57.5% 62.1% 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% 0.0% 0.0% 75.6% -116.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 33.6% 20.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 13.1% 6.2% 0.0% 0.0%   1000.0 Liquidity  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018e N/A 2019e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.9 1.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.2 2.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 18,130.9 50,318.1 0.0 0.0   1000.0 Capital use efficiency  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018e N/A 2019e 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 0.0 0.0 54,939.7 69,317.0 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  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018e N/A 2019e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 409 743 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 483 743 0 0   EBIT / employee   0 0 0 0 409 663 0 0   Net earnings / employee   0 0 0 0 334 1,368 0 0