Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LBJ Gruppen 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   3.8% 14.1% 7.7% 3.2% 3.0% 2.3% 15.4% 15.4%   Credit score (0-100)   52 16 31 54 57 64 13 13   Credit rating   BBB BB BB 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)  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   -6.2 151 995 586 870 1,407 0.0 0.0   EBITDA   -6.2 61.4 209 359 184 407 0.0 0.0   EBIT   -6.2 61.4 209 359 66.5 282 0.0 0.0   Pre-tax profit (PTP)   -133.1 -579.2 206.3 353.6 60.8 267.9 0.0 0.0   Net earnings   -133.1 -588.0 160.6 313.4 46.2 203.6 0.0 0.0   Pre-tax profit without non-rec. items   -133 -579 206 354 60.8 268 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   0.0 0.0 0.0 0.0 0.0 76.8 0.0 0.0   Shareholders equity total   624 35.9 197 510 515 609 224 224   Interest-bearing liabilities   261 205 12.7 12.7 12.7 5.5 0.0 0.0   Balance sheet total (assets)   893 258 438 762 962 1,074 224 224   Net Debt   260 131 -379 -27.3 -282 -172 -224 -224     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   -6.2 151 995 586 870 1,407 0.0 0.0   Gross profit growth   59.2% 0.0% 557.3% -41.1% 48.5% 61.6% -100.0% 0.0%   Employees   0 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   893 258 438 762 962 1,074 224 224   Balance sheet change%   17.2% -71.1% 69.6% 74.2% 26.2% 11.6% -79.1% 0.0%   Added value   -6.2 61.4 209.5 359.4 66.5 406.8 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 0 585 -234 -165 -428 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 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 (%)   100.0% 40.5% 21.1% 61.3% 7.6% 20.0% 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 %   -15.5% -100.6% 60.2% 59.9% 7.7% 27.7% 0.0% 0.0%   ROI %   -15.6% -102.9% 93.0% 87.4% 10.7% 42.5% 0.0% 0.0%   ROE %   -19.3% -178.2% 138.2% 88.7% 9.0% 36.2% 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 %   69.8% 13.9% 44.9% 66.9% 53.5% 56.7% 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, %   -4,201.3% 213.2% -180.9% -7.6% -153.4% -42.3% 0.0% 0.0%   Gearing %   41.8% 571.1% 6.5% 2.5% 2.5% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 0.1% 2.9% 45.8% 45.3% 151.3% 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   0.9 1.2 1.8 1.1 1.4 1.2 0.0 0.0   Current Ratio   0.9 1.2 1.8 1.1 1.4 1.5 0.0 0.0   Cash and cash equivalent   0.0 74.3 391.5 39.9 294.3 177.4 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   -16.5 35.9 196.6 15.0 150.0 191.0 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 61 209 359 67 203 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 61 209 359 184 203 0 0   EBIT / employee   0 61 209 359 67 141 0 0   Net earnings / employee   0 -588 161 313 46 102 0 0