Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LPLL 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.5% 1.1% 1.2% 1.4% 1.4% 10.2% 10.1%   Credit score (0-100)   86 77 84 81 78 76 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   48.5 4.0 61.0 52.6 22.1 15.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   338 467 518 731 755 554 0.0 0.0   EBITDA   338 467 518 731 755 554 0.0 0.0   EBIT   276 280 331 495 519 318 0.0 0.0   Pre-tax profit (PTP)   187.5 159.9 265.7 421.4 452.7 261.5 0.0 0.0   Net earnings   146.3 124.7 207.2 335.7 353.1 204.0 0.0 0.0   Pre-tax profit without non-rec. items   188 160 266 421 453 262 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   3,306 4,732 4,545 5,582 5,346 5,110 0.0 0.0   Shareholders equity total   859 983 1,191 1,526 1,880 2,084 1,959 1,959   Interest-bearing liabilities   2,542 3,520 3,115 3,731 3,036 2,564 0.0 0.0   Balance sheet total (assets)   3,612 4,752 4,643 5,658 5,364 5,122 1,959 1,959   Net Debt   2,377 3,500 3,017 3,655 3,019 2,552 -1,959 -1,959     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   338 467 518 731 755 554 0.0 0.0   Gross profit growth   0.0% 38.2% 10.8% 41.3% 3.3% -26.6% -100.0% 0.0%   Employees   1 1 1 1 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)   3,612 4,752 4,643 5,658 5,364 5,122 1,959 1,959   Balance sheet change%   20.5% 31.6% -2.3% 21.9% -5.2% -4.5% -61.8% 0.0%   Added value   337.8 467.0 517.5 731.2 755.3 554.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   527 1,239 -374 801 -472 -472 -5,110 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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 (%)   81.9% 60.0% 63.9% 67.7% 68.8% 57.4% 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 %   8.4% 6.7% 7.0% 9.6% 9.4% 6.1% 0.0% 0.0%   ROI %   8.5% 6.8% 7.2% 10.0% 9.9% 6.4% 0.0% 0.0%   ROE %   18.6% 13.5% 19.1% 24.7% 20.7% 10.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   23.8% 20.7% 25.6% 27.0% 35.0% 40.7% 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, %   703.6% 749.5% 583.1% 499.9% 399.6% 460.5% 0.0% 0.0%   Gearing %   296.0% 357.9% 261.6% 244.4% 161.5% 123.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 4.0% 2.0% 2.2% 2.0% 2.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   165.6 19.9 97.6 75.6 17.4 11.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   -1,256.2 -3,538.9 -3,116.8 -3,775.2 -3,188.7 -2,800.3 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   338 467 518 731 755 554 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   338 467 518 731 755 554 0 0   EBIT / employee   276 280 331 495 519 318 0 0   Net earnings / employee   146 125 207 336 353 204 0 0