Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LPO BOLIG A/S 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.6% 1.9% 1.7% 2.3% 3.4% 3.3% 10.1% 10.1%   Credit score (0-100)   76 69 71 64 53 55 24 24   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   3.6 0.4 2.1 0.1 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,730 1,683 1,686 2,023 1,816 2,088 0.0 0.0   EBITDA   1,129 1,106 1,116 1,422 1,127 1,371 0.0 0.0   EBIT   898 870 880 1,133 796 1,062 0.0 0.0   Pre-tax profit (PTP)   594.1 416.6 556.6 673.8 -50.1 86.8 0.0 0.0   Net earnings   462.6 323.3 434.2 525.3 -40.3 67.7 0.0 0.0   Pre-tax profit without non-rec. items   594 417 557 674 -50.1 86.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   17,612 17,482 19,936 23,790 23,597 23,288 0.0 0.0   Shareholders equity total   1,433 1,757 2,191 2,716 2,676 2,743 1,743 1,743   Interest-bearing liabilities   15,043 14,858 16,381 18,799 18,111 17,379 0.0 0.0   Balance sheet total (assets)   17,738 17,655 20,016 23,824 23,692 23,367 1,743 1,743   Net Debt   15,042 14,762 16,380 18,798 18,086 17,374 -1,743 -1,743     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,730 1,683 1,686 2,023 1,816 2,088 0.0 0.0   Gross profit growth   -2.7% -2.7% 0.2% 20.0% -10.2% 14.9% -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)   17,738 17,655 20,016 23,824 23,692 23,367 1,743 1,743   Balance sheet change%   1.5% -0.5% 13.4% 19.0% -0.6% -1.4% -92.5% 0.0%   Added value   1,129.2 1,106.4 1,116.3 1,422.5 1,084.9 1,371.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   360 -367 2,218 3,565 -524 -619 -23,288 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   51.9% 51.7% 52.2% 56.0% 43.8% 50.9% 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 %   5.1% 4.9% 4.7% 5.2% 3.3% 4.5% 0.0% 0.0%   ROI %   5.2% 5.0% 4.8% 5.5% 3.7% 5.2% 0.0% 0.0%   ROE %   33.6% 20.3% 22.0% 21.4% -1.5% 2.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   8.1% 9.9% 10.9% 11.4% 11.3% 11.7% 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, %   1,332.0% 1,334.2% 1,467.3% 1,321.5% 1,605.0% 1,267.0% 0.0% 0.0%   Gearing %   1,049.6% 845.8% 747.7% 692.2% 676.9% 633.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 3.0% 2.1% 2.6% 4.6% 5.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   1.0 95.3 1.0 1.0 25.4 4.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -3,323.0 -6,855.1 -5,165.8 -5,755.8 -6,053.3 -6,556.9 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   565 553 558 711 542 686 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   565 553 558 711 563 686 0 0   EBIT / employee   449 435 440 567 398 531 0 0   Net earnings / employee   231 162 217 263 -20 34 0 0