Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LP EJENDOMME, BOGENSE 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.7% 0.8% 0.5% 0.6% 0.6% 0.6% 8.3% 8.3%   Credit score (0-100)   96 91 99 97 97 85 29 29   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   760.6 733.9 1,021.9 1,097.1 1,385.1 1,016.3 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   1,928 1,901 2,131 1,887 2,245 2,250 0.0 0.0   EBITDA   1,928 1,901 2,131 1,887 2,245 1,410 0.0 0.0   EBIT   1,507 1,480 1,722 1,479 1,836 1,001 0.0 0.0   Pre-tax profit (PTP)   1,284.3 1,294.5 1,599.3 1,388.2 1,757.0 932.5 0.0 0.0   Net earnings   1,019.6 1,009.8 1,268.4 1,082.8 1,370.4 727.2 0.0 0.0   Pre-tax profit without non-rec. items   1,284 1,295 1,599 1,388 1,757 933 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   20,330 19,909 18,367 17,958 17,549 17,140 0.0 0.0   Shareholders equity total   6,899 7,909 9,177 10,260 11,631 9,858 9,733 9,733   Interest-bearing liabilities   10,299 9,020 7,735 6,443 6,580 5,271 0.0 0.0   Balance sheet total (assets)   20,839 19,940 18,808 18,678 20,379 17,241 9,733 9,733   Net Debt   9,812 9,013 7,635 6,383 3,792 5,221 -9,733 -9,733     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   1,928 1,901 2,131 1,887 2,245 2,250 0.0 0.0   Gross profit growth   -0.4% -1.4% 12.1% -11.4% 18.9% 0.2% -100.0% 0.0%   Employees   2 2 2 2 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)   20,839 19,940 18,808 18,678 20,379 17,241 9,733 9,733   Balance sheet change%   0.4% -4.3% -5.7% -0.7% 9.1% -15.4% -43.5% 0.0%   Added value   1,928.0 1,901.3 2,131.0 1,887.4 2,244.6 1,410.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -842 -842 -1,951 -818 -818 -818 -17,140 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   78.2% 77.9% 80.8% 78.3% 81.8% 44.5% 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% 7.3% 8.9% 8.0% 9.5% 5.3% 0.0% 0.0%   ROI %   8.1% 8.0% 9.4% 8.1% 9.6% 5.4% 0.0% 0.0%   ROE %   16.0% 13.6% 14.8% 11.1% 12.5% 6.8% 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 %   33.1% 39.7% 48.8% 54.9% 57.1% 57.2% 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, %   508.9% 474.0% 358.3% 338.2% 168.9% 370.3% 0.0% 0.0%   Gearing %   149.3% 114.1% 84.3% 62.8% 56.6% 53.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.9% 1.5% 1.5% 1.4% 1.2% 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   0.1 0.0 0.3 0.5 1.9 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.3 0.5 1.9 0.1 0.0 0.0   Cash and cash equivalent   486.4 7.9 100.6 60.2 2,787.7 50.6 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   -2,877.0 -2,657.1 -989.2 -723.7 1,359.6 -1,390.6 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   964 951 1,065 944 1,122 705 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   964 951 1,065 944 1,122 705 0 0   EBIT / employee   754 740 861 739 918 501 0 0   Net earnings / employee   510 505 634 541 685 364 0 0