Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEM KÆR BYG 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   1.4% 1.1% 1.0% 3.7% 2.4% 3.6% 7.2% 7.2%   Credit score (0-100)   80 85 87 50 63 52 34 34   Credit rating   A A A BBB BBB BBB BBB BBB   Credit limit (kDKK)   259.0 1,039.4 2,008.5 0.0 0.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   303 353 267 -1,640 -760 -552 0.0 0.0   EBITDA   303 353 160 -1,640 -760 -552 0.0 0.0   EBIT   178 187 -7.9 -6,123 -929 -4,284 0.0 0.0   Pre-tax profit (PTP)   -124.0 109.0 -87.5 -6,128.8 -956.2 -4,333.6 0.0 0.0   Net earnings   -124.0 109.0 -87.5 -6,128.8 -956.2 -4,333.6 0.0 0.0   Pre-tax profit without non-rec. items   -124 109 -87.5 -6,129 -956 -4,334 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   31,401 31,795 31,661 27,239 27,070 23,338 0.0 0.0   Shareholders equity total   28,227 28,336 33,249 27,120 26,164 21,830 21,680 21,680   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   32,240 32,558 33,389 27,600 27,631 24,086 21,680 21,680   Net Debt   -262 -387 -466 -227 -242 -492 -21,680 -21,680     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   303 353 267 -1,640 -760 -552 0.0 0.0   Gross profit growth   0.0% 16.3% -24.4% 0.0% 53.7% 27.3% 0.0% 0.0%   Employees   0 0 0 0 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   32,240 32,558 33,389 27,600 27,631 24,086 21,680 21,680   Balance sheet change%   8.8% 1.0% 2.6% -17.3% 0.1% -12.8% -10.0% 0.0%   Added value   303.2 352.7 160.4 -1,640.2 3,553.8 -552.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,704 228 -302 -8,905 -339 -7,463 -23,338 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   58.8% 53.0% -3.0% 373.3% 122.3% 775.7% 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 %   0.6% 0.6% -0.0% -20.1% -3.4% -16.6% 0.0% 0.0%   ROI %   1.1% 0.7% -0.0% -20.3% -3.5% -17.8% 0.0% 0.0%   ROE %   -0.7% 0.4% -0.3% -20.3% -3.6% -18.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   87.6% 87.0% 99.6% 98.3% 94.7% 90.6% 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, %   -86.6% -109.8% -290.5% 13.8% 31.9% 89.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.2 12.3 0.7 0.4 0.3 0.0 0.0   Current Ratio   0.2 0.2 12.3 0.7 0.4 0.3 0.0 0.0   Cash and cash equivalent   262.5 387.5 465.9 226.5 242.0 492.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -3,173.8 -3,460.8 1,585.8 -121.2 -907.8 -1,509.8 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 1,777 -276 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -380 -276 0 0   EBIT / employee   0 0 0 0 -464 -2,142 0 0   Net earnings / employee   0 0 0 0 -478 -2,167 0 0