Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LC EJENDOMME LØKKEN 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.2% 2.4% 1.9% 2.2% 2.3% 2.0% 14.5% 14.5%   Credit score (0-100)   68 63 69 66 63 69 15 15   Credit rating   BBB BBB A BBB BBB A BB BB   Credit limit (kDKK)   0.1 0.0 0.9 0.1 0.0 0.2 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   923 896 1,063 728 1,258 1,381 0.0 0.0   EBITDA   923 896 1,063 728 1,258 1,381 0.0 0.0   EBIT   778 751 902 553 1,049 1,173 0.0 0.0   Pre-tax profit (PTP)   516.6 503.8 630.1 251.0 221.0 295.7 0.0 0.0   Net earnings   403.0 392.9 491.4 195.8 172.3 230.6 0.0 0.0   Pre-tax profit without non-rec. items   517 504 630 251 221 296 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   12,900 14,286 16,025 15,849 18,967 18,758 0.0 0.0   Shareholders equity total   2,002 2,395 2,886 3,082 297 356 0.0 0.0   Interest-bearing liabilities   9,656 10,656 11,734 11,511 17,282 17,282 0.0 0.0   Balance sheet total (assets)   12,920 14,316 16,040 15,897 19,039 19,150 0.0 0.0   Net Debt   9,636 10,641 11,725 11,470 17,218 17,065 0.0 0.0     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   923 896 1,063 728 1,258 1,381 0.0 0.0   Gross profit growth   1.1% -2.9% 18.7% -31.5% 72.7% 9.8% -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)   12,920 14,316 16,040 15,897 19,039 19,150 0 0   Balance sheet change%   -1.6% 10.8% 12.0% -0.9% 19.8% 0.6% -100.0% 0.0%   Added value   923.0 896.1 1,063.4 728.2 1,224.1 1,381.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -289 1,241 1,577 -351 2,908 -418 -18,758 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 2019/9 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 (%)   84.3% 83.8% 84.8% 75.9% 83.4% 84.9% 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 %   6.0% 5.5% 5.9% 3.5% 6.0% 6.1% 0.0% 0.0%   ROI %   6.1% 5.7% 6.1% 3.5% 6.1% 6.3% 0.0% 0.0%   ROE %   22.4% 17.9% 18.6% 6.6% 10.2% 70.6% 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 %   15.5% 16.7% 18.0% 19.4% 1.6% 1.9% 0.0% 0.0%   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, %   1,043.9% 1,187.5% 1,102.6% 1,575.1% 1,369.2% 1,235.4% 0.0% 0.0%   Gearing %   482.4% 445.0% 406.6% 373.5% 5,812.1% 4,859.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.4% 2.4% 2.6% 5.8% 5.1% 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   0.0 0.0 0.0 0.0 0.0 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 1.1 0.0 0.0   Cash and cash equivalent   19.8 14.5 8.5 40.3 63.3 216.6 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   -10,016.9 -10,942.7 -12,133.8 -11,710.1 -17,561.0 40.7 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  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   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