Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LokalBolig Egedal ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   0.0% 8.6% 4.9% 2.1% 1.8% 6.6% 6.6% 6.9%   Credit score (0-100)   0 30 45 66 69 35 36 11   Credit rating   N/A B BB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 1.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,483 2,104 2,697 4,062 1,441 0.0 0.0   EBITDA   0.0 388 708 995 1,937 -315 0.0 0.0   EBIT   0.0 107 411 697 1,639 -618 0.0 0.0   Pre-tax profit (PTP)   0.0 8.6 342.5 641.6 1,623.5 -622.7 0.0 0.0   Net earnings   0.0 3.9 269.4 500.4 1,264.7 -563.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 8.6 343 642 1,623 -623 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 520 394 268 142 49.7 0.0 0.0   Shareholders equity total   0.0 53.9 323 674 1,738 575 525 525   Interest-bearing liabilities   0.0 723 643 561 0.0 730 333 333   Balance sheet total (assets)   0.0 2,717 3,105 2,521 2,664 1,669 858 858   Net Debt   0.0 265 -509 -339 -145 180 333 333     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 1,483 2,104 2,697 4,062 1,441 0.0 0.0   Gross profit growth   0.0% 0.0% 41.8% 28.2% 50.6% -64.5% -100.0% 0.0%   Employees   0 3 3 3 3 3 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)   0 2,717 3,105 2,521 2,664 1,669 858 858   Balance sheet change%   0.0% 0.0% 14.3% -18.8% 5.7% -37.3% -48.6% 0.0%   Added value   0.0 106.9 410.5 697.3 1,639.2 -617.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,783 -595 -595 -595 -567 -50 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 7.2% 19.5% 25.9% 40.3% -42.9% 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 %   0.0% 3.9% 14.9% 24.8% 63.2% -28.5% 0.0% 0.0%   ROI %   0.0% 13.7% 48.1% 58.0% 103.1% -39.8% 0.0% 0.0%   ROE %   0.0% 7.2% 142.9% 100.4% 104.9% -48.7% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 2.0% 10.5% 26.7% 65.2% 34.5% 61.2% 61.2%   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, %   0.0% 68.2% -71.8% -34.1% -7.5% -57.1% 0.0% 0.0%   Gearing %   0.0% 1,341.9% 198.9% 83.3% 0.0% 126.9% 63.4% 63.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 27.2% 13.4% 9.3% 5.6% 1.3% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.2 0.6 0.8 1.6 1.7 0.0 0.0   Current Ratio   0.0 0.2 0.6 0.8 1.6 1.7 0.0 0.0   Cash and cash equivalent   0.0 457.9 1,151.8 900.5 145.4 550.2 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 -1,555.0 -948.9 -293.1 500.7 267.7 -166.6 -166.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 36 137 232 546 -206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 129 236 332 646 -105 0 0   EBIT / employee   0 36 137 232 546 -206 0 0   Net earnings / employee   0 1 90 167 422 -188 0 0