Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LS EJENDOMME 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   1.4% 1.0% 2.1% 1.5% 1.2% 1.4% 9.2% 9.1%   Credit score (0-100)   79 87 67 74 82 77 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   27.2 251.8 0.3 13.7 121.2 42.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   728 781 581 511 360 354 0.0 0.0   EBITDA   728 781 581 320 291 1.4 0.0 0.0   EBIT   836 1,179 22.2 304 315 38.4 0.0 0.0   Pre-tax profit (PTP)   624.4 850.4 -245.6 167.2 267.4 -39.3 0.0 0.0   Net earnings   490.1 686.7 -173.9 165.1 198.4 -100.4 0.0 0.0   Pre-tax profit without non-rec. items   624 850 -246 167 267 -39.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   17,753 18,503 16,914 9,309 7,833 7,042 0.0 0.0   Shareholders equity total   3,815 4,502 4,328 4,493 4,691 4,591 4,266 4,266   Interest-bearing liabilities   13,301 13,283 12,060 4,526 2,992 2,547 0.0 0.0   Balance sheet total (assets)   17,753 18,503 16,914 9,314 7,917 7,345 4,266 4,266   Net Debt   13,301 13,283 12,060 4,526 2,968 2,270 -4,266 -4,266     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   728 781 581 511 360 354 0.0 0.0   Gross profit growth   -7.4% 7.3% -25.6% -12.1% -29.5% -1.6% -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)   17,753 18,503 16,914 9,314 7,917 7,345 4,266 4,266   Balance sheet change%   -8.5% 4.2% -8.6% -44.9% -15.0% -7.2% -41.9% 0.0%   Added value   835.9 1,178.9 22.2 304.2 314.9 38.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,655 750 -1,589 -7,605 -1,476 -791 -7,042 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   114.8% 151.0% 3.8% 59.5% 87.4% 10.8% 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 %   4.5% 6.5% 0.1% 2.3% 3.7% 0.5% 0.0% 0.0%   ROI %   4.6% 6.7% 0.1% 2.4% 3.8% 0.5% 0.0% 0.0%   ROE %   11.5% 16.5% -3.9% 3.7% 4.3% -2.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   21.5% 24.3% 25.6% 48.2% 59.3% 62.5% 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, %   1,827.3% 1,701.2% 2,075.0% 1,413.5% 1,021.1% 161,472.6% 0.0% 0.0%   Gearing %   348.7% 295.1% 278.7% 100.7% 63.8% 55.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 2.5% 2.1% 1.7% 1.4% 2.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.4 2.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.4 2.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 24.4 276.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -4,194.5 -4,605.6 -4,242.5 -996.1 -153.0 167.0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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