Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOKALBOLIG GENTOFTE OG VANGEDE 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   4.1% 3.1% 4.9% 11.1% 7.0% 5.9% 16.7% 16.7%   Credit score (0-100)   50 56 43 21 33 39 10 10   Credit rating   BBB BBB BBB BB 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)  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   2,411 3,575 4,533 1,464 2,174 3,938 0.0 0.0   EBITDA   289 1,533 1,765 -630 564 1,600 0.0 0.0   EBIT   133 1,358 1,590 -806 555 1,571 0.0 0.0   Pre-tax profit (PTP)   89.1 1,356.9 1,586.5 -815.4 723.0 1,565.9 0.0 0.0   Net earnings   52.4 1,047.0 1,223.2 -647.8 596.5 1,212.7 0.0 0.0   Pre-tax profit without non-rec. items   89.1 1,357 1,587 -815 723 1,566 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   71.6 126 82.5 51.3 41.5 11.9 0.0 0.0   Shareholders equity total   1,078 1,801 1,314 -534 531 1,294 19.1 19.1   Interest-bearing liabilities   0.0 46.6 0.4 891 0.0 103 0.0 0.0   Balance sheet total (assets)   1,661 3,822 2,740 641 1,372 2,455 19.1 19.1   Net Debt   -1,050 -1,965 -2,444 890 -755 -1,579 -19.1 -19.1     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   2,411 3,575 4,533 1,464 2,174 3,938 0.0 0.0   Gross profit growth   5.7% 48.3% 26.8% -67.7% 48.5% 81.2% -100.0% 0.0%   Employees   4 4 4 4 4 4 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)   1,661 3,822 2,740 641 1,372 2,455 19 19   Balance sheet change%   -19.6% 130.1% -28.3% -76.6% 114.1% 79.0% -99.2% 0.0%   Added value   289.3 1,532.8 1,765.4 -630.2 730.3 1,600.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -312 -253 -351 -339 -20 -59 -12 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 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 (%)   5.5% 38.0% 35.1% -55.0% 25.5% 39.9% 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 %   7.2% 49.5% 48.5% -41.2% 57.4% 82.1% 0.0% 0.0%   ROI %   11.0% 91.3% 98.0% -71.7% 102.6% 162.2% 0.0% 0.0%   ROE %   4.3% 72.8% 78.5% -66.3% 101.8% 132.9% 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 %   68.5% 49.8% 50.6% -45.5% 38.7% 52.7% 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, %   -363.1% -128.2% -138.4% -141.2% -133.7% -98.7% 0.0% 0.0%   Gearing %   0.0% 2.6% 0.0% -166.9% 0.0% 7.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.9% 15.0% 2.1% 1.6% 9.8% 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   2.4 1.9 2.0 0.5 1.4 2.0 0.0 0.0   Current Ratio   2.1 1.7 1.8 0.5 1.4 2.0 0.0 0.0   Cash and cash equivalent   1,050.3 2,011.3 2,444.1 1.2 754.8 1,681.4 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   616.7 1,452.5 1,141.1 -585.3 342.7 1,144.2 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   72 383 441 -158 183 400 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   72 383 441 -158 141 400 0 0   EBIT / employee   33 339 398 -201 139 393 0 0   Net earnings / employee   13 262 306 -162 149 303 0 0