Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L.J. EJENDOMME ASSENS 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.9% 0.8% 0.8% 0.8% 1.0% 0.9% 8.5% 8.3%   Credit score (0-100)   90 94 92 90 87 88 29 29   Credit rating   A AA AA AA A A BB BB   Credit limit (kDKK)   478.0 685.0 670.1 807.5 626.4 574.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,064 1,169 850 977 629 471 0.0 0.0   EBITDA   1,064 1,169 850 977 589 471 0.0 0.0   EBIT   1,064 1,169 850 1,861 589 471 0.0 0.0   Pre-tax profit (PTP)   965.2 1,124.6 830.1 1,811.3 668.8 894.5 0.0 0.0   Net earnings   746.2 872.5 642.0 1,409.5 542.3 691.7 0.0 0.0   Pre-tax profit without non-rec. items   965 1,125 830 1,811 669 894 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   13,619 13,619 13,619 14,503 7,152 7,152 0.0 0.0   Shareholders equity total   6,446 6,919 7,361 8,571 8,613 7,305 6,605 6,605   Interest-bearing liabilities   5,711 5,285 4,857 4,423 1,889 1,694 0.0 0.0   Balance sheet total (assets)   13,916 14,033 14,194 15,797 11,626 10,127 6,605 6,605   Net Debt   5,415 4,871 4,389 3,169 -2,475 -1,248 -6,605 -6,605     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,064 1,169 850 977 629 471 0.0 0.0   Gross profit growth   -1.1% 9.9% -27.3% 14.9% -35.6% -25.0% -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)   13,916 14,033 14,194 15,797 11,626 10,127 6,605 6,605   Balance sheet change%   0.4% 0.8% 1.1% 11.3% -26.4% -12.9% -34.8% 0.0%   Added value   1,063.9 1,169.2 850.3 1,861.0 588.7 471.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   130 0 0 884 -7,350 0 -7,152 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   100.0% 100.0% 100.0% 190.5% 93.6% 100.0% 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 %   7.7% 8.6% 6.4% 12.4% 5.1% 8.4% 0.0% 0.0%   ROI %   7.8% 8.7% 6.5% 12.9% 5.3% 8.5% 0.0% 0.0%   ROE %   11.9% 13.1% 9.0% 17.7% 6.3% 8.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   46.3% 49.6% 52.2% 56.8% 74.3% 72.1% 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% 416.6% 516.2% 324.3% -420.3% -264.7% 0.0% 0.0%   Gearing %   88.6% 76.4% 66.0% 51.6% 21.9% 23.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.3% 1.3% 1.2% 1.1% 1.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.7 0.9 2.4 14.3 10.1 0.0 0.0   Current Ratio   0.4 0.6 0.8 1.0 13.1 10.0 0.0 0.0   Cash and cash equivalent   296.8 413.7 467.6 1,254.5 4,363.9 2,941.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -605.5 -292.0 -459.7 -333.9 2,777.9 357.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   532 585 425 931 294 236 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   532 585 425 489 294 236 0 0   EBIT / employee   532 585 425 931 294 236 0 0   Net earnings / employee   373 436 321 705 271 346 0 0