Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Lysbroengen P/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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.0% 0.9% 0.9% 1.0% 1.2% 1.1% 7.6% 7.6%   Credit score (0-100)   87 88 87 87 81 85 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2,435.8 3,807.1 6,048.2 5,063.6 2,211.6 4,245.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,184 7,314 7,498 6,678 6,462 7,502 0.0 0.0   EBITDA   7,184 7,314 7,498 6,678 6,462 7,502 0.0 0.0   EBIT   13,184 12,932 29,115 6,678 5,720 9,578 0.0 0.0   Pre-tax profit (PTP)   11,412.0 11,292.8 27,503.1 4,122.2 2,385.8 6,226.2 0.0 0.0   Net earnings   11,412.0 11,292.8 27,503.1 4,122.2 2,385.8 6,226.2 0.0 0.0   Pre-tax profit without non-rec. items   11,412 11,293 27,503 4,122 2,386 6,226 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   145,600 153,800 178,000 182,762 184,745 189,455 0.0 0.0   Shareholders equity total   39,973 50,066 76,269 79,091 81,477 87,703 61,703 61,703   Interest-bearing liabilities   100,752 99,211 97,661 98,667 97,335 95,979 0.0 0.0   Balance sheet total (assets)   146,732 154,507 179,221 182,924 184,788 189,526 61,703 61,703   Net Debt   99,680 98,575 96,479 98,667 97,335 95,979 -61,703 -61,703     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   7,184 7,314 7,498 6,678 6,462 7,502 0.0 0.0   Gross profit growth   44.3% 1.8% 2.5% -10.9% -3.2% 16.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   146,732 154,507 179,221 182,924 184,788 189,526 61,703 61,703   Balance sheet change%   1.2% 5.3% 16.0% 2.1% 1.0% 2.6% -67.4% 0.0%   Added value   13,183.9 12,931.6 29,114.9 6,677.8 5,720.2 9,578.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   145,600 8,200 24,200 4,762 1,983 4,709 -189,455 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   183.5% 176.8% 388.3% 100.0% 88.5% 127.7% 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 %   9.0% 8.6% 17.4% 3.7% 3.1% 5.1% 0.0% 0.0%   ROI %   9.5% 8.9% 18.0% 3.8% 3.2% 5.3% 0.0% 0.0%   ROE %   33.0% 25.1% 43.5% 5.3% 3.0% 7.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   27.2% 32.4% 42.6% 43.2% 44.1% 46.3% 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, %   1,387.5% 1,347.7% 1,286.8% 1,477.5% 1,506.2% 1,279.4% 0.0% 0.0%   Gearing %   252.1% 198.2% 128.0% 124.8% 119.5% 109.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.6% 1.6% 2.6% 3.4% 3.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.2 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   1,072.0 635.5 1,181.2 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -6,458.9 -6,118.9 -5,688.2 -6,986.1 -7,580.4 -7,284.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0