Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M Lindbjerg 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  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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   1.9% 2.3% 1.9% 2.1% 1.7% 1.5% 17.5% 17.5%   Credit score (0-100)   72 65 68 67 72 77 9 9   Credit rating   A BBB A A A A B B   Credit limit (kDKK)   0.3 0.0 0.1 0.1 0.5 2.2 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   278 157 221 153 342 474 0.0 0.0   EBITDA   278 157 221 153 342 474 0.0 0.0   EBIT   218 85.6 148 68.8 173 283 0.0 0.0   Pre-tax profit (PTP)   132.7 29.7 60.0 -41.2 -96.3 16.1 0.0 0.0   Net earnings   103.7 22.9 46.8 -32.1 -75.3 12.7 0.0 0.0   Pre-tax profit without non-rec. items   133 29.7 60.0 -41.2 -96.3 16.1 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   1,463 1,862 1,843 4,546 6,175 5,984 0.0 0.0   Shareholders equity total   546 461 397 252 177 189 109 109   Interest-bearing liabilities   847 1,229 1,411 4,997 6,022 5,968 0.0 0.0   Balance sheet total (assets)   1,969 1,906 2,075 5,575 6,332 6,341 109 109   Net Debt   350 1,207 1,219 4,027 5,963 5,741 -109 -109     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   278 157 221 153 342 474 0.0 0.0   Gross profit growth   -59.4% -43.5% 41.1% -30.8% 123.5% 38.3% -100.0% 0.0%   Employees   0 0 0 0 1 1 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)   1,969 1,906 2,075 5,575 6,332 6,341 109 109   Balance sheet change%   -35.7% -3.2% 8.9% 168.7% 13.6% 0.1% -98.3% 0.0%   Added value   277.9 156.9 221.4 153.2 257.5 473.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   243 328 -92 2,619 1,460 -383 -5,984 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 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 (%)   78.6% 54.5% 66.8% 44.9% 50.5% 59.7% 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 %   8.7% 4.4% 7.4% 1.8% 2.9% 4.5% 0.0% 0.0%   ROI %   11.5% 5.6% 8.5% 1.9% 3.0% 4.6% 0.0% 0.0%   ROE %   21.0% 4.6% 10.9% -9.9% -35.1% 6.9% 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 %   27.7% 24.2% 19.1% 4.5% 2.8% 3.0% 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, %   126.0% 769.1% 550.5% 2,628.1% 1,741.1% 1,212.0% 0.0% 0.0%   Gearing %   155.2% 266.7% 355.5% 1,984.2% 3,410.7% 3,153.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 5.4% 6.7% 3.4% 4.9% 4.4% 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   0.9 0.1 0.3 0.6 0.1 0.2 0.0 0.0   Current Ratio   0.9 0.1 0.3 0.6 0.1 0.2 0.0 0.0   Cash and cash equivalent   496.7 22.2 192.1 969.7 59.8 227.3 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   -73.4 -604.1 -620.2 -571.5 -1,514.8 -1,428.0 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  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   0 0 0 0 257 474 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 342 474 0 0   EBIT / employee   0 0 0 0 173 283 0 0   Net earnings / employee   0 0 0 0 -75 13 0 0