Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Leonora Ejendomme 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   3.3% 2.3% 1.0% 1.1% 1.2% 1.3% 8.6% 8.1%   Credit score (0-100)   56 66 87 84 82 79 29 30   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.8 6,344.9 3,531.3 721.7 302.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   128,044 -5,199 25,978 -33.0 10,046 1,455 0.0 0.0   EBITDA   128,044 -5,199 25,978 -33.0 10,046 1,455 0.0 0.0   EBIT   127,790 -5,462 25,730 -280 9,996 1,430 0.0 0.0   Pre-tax profit (PTP)   127,658.0 13,057.0 25,595.0 -431.0 10,640.0 2,895.0 0.0 0.0   Net earnings   100,509.0 14,483.0 20,530.0 -336.0 8,306.0 2,267.0 0.0 0.0   Pre-tax profit without non-rec. items   127,658 13,057 25,595 -431 10,640 2,895 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   20,910 20,657 17,741 17,493 8,795 6,656 0.0 0.0   Shareholders equity total   33,352 47,835 68,364 68,028 14,334 16,601 10,601 10,601   Interest-bearing liabilities   5,014 0.0 0.0 4,498 34,988 19,879 0.0 0.0   Balance sheet total (assets)   61,231 49,190 69,273 73,600 51,606 38,569 10,601 10,601   Net Debt   5,014 -19,949 -39,488 -22,161 18,439 11,830 -10,601 -10,601     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   128,044 -5,199 25,978 -33.0 10,046 1,455 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -85.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   61,231 49,190 69,273 73,600 51,606 38,569 10,601 10,601   Balance sheet change%   -28.1% -19.7% 40.8% 6.2% -29.9% -25.3% -72.5% 0.0%   Added value   128,044.0 -5,199.0 25,978.0 -33.0 10,243.0 1,455.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,781 -516 -3,164 -495 -8,748 -2,164 -6,656 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   99.8% 105.1% 99.0% 848.5% 99.5% 98.3% 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 %   174.7% 23.8% 43.4% -0.1% 17.7% 6.8% 0.0% 0.0%   ROI %   209.8% 30.5% 44.3% -0.1% 18.1% 7.1% 0.0% 0.0%   ROE %   173.0% 35.7% 35.3% -0.5% 20.2% 14.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   54.5% 97.2% 98.7% 92.4% 27.8% 43.0% 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, %   3.9% 383.7% -152.0% 67,154.5% 183.5% 813.1% 0.0% 0.0%   Gearing %   15.0% 0.0% 0.0% 6.6% 244.1% 119.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 3.5% 0.0% 17.1% 2.1% 0.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.4 21.1 53.3 9.5 1.1 1.4 0.0 0.0   Current Ratio   1.4 21.1 53.3 9.5 1.1 1.4 0.0 0.0   Cash and cash equivalent   0.0 19,949.0 39,488.0 26,659.0 16,549.0 8,049.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   11,499.0 27,178.0 47,512.0 47,096.0 2,183.0 9,290.0 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0