Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LBJ TØMRERFORRETNING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   4.7% 4.2% 3.0% 3.0% 4.0% 3.7% 14.7% 14.7%   Credit score (0-100)   47 48 56 57 49 52 14 14   Credit rating   BBB BBB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,740 3,171 2,965 3,500 5,954 8,627 0.0 0.0   EBITDA   231 1,479 974 1,097 2,487 4,498 0.0 0.0   EBIT   215 1,428 858 986 2,385 4,337 0.0 0.0   Pre-tax profit (PTP)   202.5 1,398.1 840.8 964.4 2,370.1 4,339.1 0.0 0.0   Net earnings   155.3 1,088.1 653.2 751.5 1,843.0 3,380.4 0.0 0.0   Pre-tax profit without non-rec. items   202 1,398 841 964 2,370 4,339 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   166 318 202 233 336 1,029 0.0 0.0   Shareholders equity total   277 1,215 1,368 1,470 2,113 3,693 313 313   Interest-bearing liabilities   530 665 25.5 79.5 2.2 2.2 0.0 0.0   Balance sheet total (assets)   1,709 3,590 3,604 3,712 5,520 8,220 313 313   Net Debt   174 12.6 -1,274 -1,603 -1,846 -4,338 -313 -313     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,740 3,171 2,965 3,500 5,954 8,627 0.0 0.0   Gross profit growth   -13.7% 82.3% -6.5% 18.1% 70.1% 44.9% -100.0% 0.0%   Employees   3 4 4 6 7 7 0 0   Employee growth %   0.0% 33.3% 0.0% 50.0% 16.7% 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)   1,709 3,590 3,604 3,712 5,520 8,220 313 313   Balance sheet change%   -1.7% 110.0% 0.4% 3.0% 48.7% 48.9% -96.2% 0.0%   Added value   231.3 1,478.5 973.6 1,096.5 2,495.6 4,497.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   112 101 -232 -80 0 533 -1,029 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   12.3% 45.0% 28.9% 28.2% 40.1% 50.3% 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 %   12.5% 53.9% 23.9% 27.0% 51.7% 63.3% 0.0% 0.0%   ROI %   26.4% 87.6% 45.3% 65.8% 127.0% 146.7% 0.0% 0.0%   ROE %   32.8% 145.9% 50.6% 53.0% 102.9% 116.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   16.2% 33.8% 38.0% 39.6% 38.3% 44.9% 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, %   75.4% 0.9% -130.9% -146.2% -74.2% -96.5% 0.0% 0.0%   Gearing %   191.3% 54.8% 1.9% 5.4% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 5.0% 5.1% 41.2% 36.8% 290.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.1 2.0 1.8 1.7 1.8 2.0 0.0 0.0   Current Ratio   1.2 2.0 1.8 1.7 1.8 2.1 0.0 0.0   Cash and cash equivalent   355.2 652.8 1,299.7 1,682.5 1,847.9 4,340.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   205.3 1,645.3 1,489.4 1,479.7 2,329.9 3,689.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   77 370 243 183 357 643 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   77 370 243 183 355 643 0 0   EBIT / employee   72 357 214 164 341 620 0 0   Net earnings / employee   52 272 163 125 263 483 0 0