Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Larsen Entreprenørforretning 2023 A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 12.2% 5.5% 2.4% 13.5% 13.5%   Credit score (0-100)   0 0 0 21 41 62 16 16   Credit rating   N/A N/A N/A BB BBB BBB 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)  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 3,943 5,460 5,562 0.0 0.0   EBITDA   0.0 0.0 0.0 13.9 1,254 1,150 0.0 0.0   EBIT   0.0 0.0 0.0 -108 997 621 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -194.9 870.2 473.8 0.0 0.0   Net earnings   0.0 0.0 0.0 -155.6 673.7 351.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -195 870 474 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 685 1,000 565 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 344 1,018 1,371 871 871   Interest-bearing liabilities   0.0 0.0 0.0 640 694 227 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 5,298 5,658 3,867 871 871   Net Debt   0.0 0.0 0.0 640 694 -147 -871 -871     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2022/6 2022e N/A 2023e 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 3,943 5,460 5,562 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 38.5% 1.9% -100.0% 0.0%   Employees   0 0 0 9 10 10 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 11.1% 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 0 5,298 5,658 3,867 871 871   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 6.8% -31.6% -77.5% 0.0%   Added value   0.0 0.0 0.0 13.9 1,118.6 1,149.5 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 0 563 56 -963 -565 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2022/6 2022e N/A 2023e 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% -2.7% 18.3% 11.2% 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% -2.0% 18.2% 13.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -11.0% 71.6% 36.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -45.2% 98.9% 29.4% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 0.0% 6.9% 21.2% 35.4% 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% 0.0% 4,596.2% 55.3% -12.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 185.9% 68.2% 16.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 27.1% 18.9% 32.0% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.0 0.9 1.2 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.9 1.0 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 373.3 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2022/6 2022e N/A 2023e 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 -430.0 -40.0 610.7 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  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 2 112 115 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 2 125 115 0 0   EBIT / employee   0 0 0 -12 100 62 0 0   Net earnings / employee   0 0 0 -17 67 35 0 0