Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET LINDEVEJ 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 2018/12 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.9% 0.8% 0.7% 0.7% 0.8% 0.7% 7.8% 7.8%   Credit score (0-100)   90 92 94 94 91 94 31 31   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   736.2 998.2 1,463.9 2,701.7 2,382.6 3,267.5 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   2,133 2,156 2,647 4,065 4,295 6,175 0.0 0.0   EBITDA   2,133 2,156 2,647 3,759 4,079 4,711 0.0 0.0   EBIT   2,239 2,473 4,213 13,367 5,169 7,519 0.0 0.0   Pre-tax profit (PTP)   940.0 1,650.4 3,240.7 12,252.2 4,028.8 6,356.4 0.0 0.0   Net earnings   731.9 1,286.9 2,525.8 9,554.7 3,137.8 4,952.3 0.0 0.0   Pre-tax profit without non-rec. items   940 1,650 3,241 12,252 4,029 6,356 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   36,602 39,635 51,381 68,901 72,251 84,275 0.0 0.0   Shareholders equity total   9,081 10,368 12,894 22,449 25,586 30,480 30,339 30,339   Interest-bearing liabilities   24,217 26,080 35,049 39,326 37,856 43,643 0.0 0.0   Balance sheet total (assets)   36,608 40,231 53,268 70,118 72,313 84,516 30,339 30,339   Net Debt   24,217 25,521 33,217 38,140 37,852 43,517 -30,339 -30,339     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   2,133 2,156 2,647 4,065 4,295 6,175 0.0 0.0   Gross profit growth   -0.6% 1.1% 22.8% 53.6% 5.6% 43.8% -100.0% 0.0%   Employees   0 0 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   36,608 40,231 53,268 70,118 72,313 84,516 30,339 30,339   Balance sheet change%   2.4% 9.9% 32.4% 31.6% 3.1% 16.9% -64.1% 0.0%   Added value   2,239.2 2,473.1 4,212.7 13,379.4 5,181.3 7,609.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   869 3,033 11,745 17,507 3,270 11,935 -84,275 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 (%)   105.0% 114.7% 159.1% 328.8% 120.4% 121.8% 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 %   6.2% 6.4% 9.0% 21.7% 7.3% 9.6% 0.0% 0.0%   ROI %   6.3% 6.6% 9.3% 22.6% 7.6% 10.0% 0.0% 0.0%   ROE %   8.4% 13.2% 21.7% 54.1% 13.1% 17.7% 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 %   24.8% 25.8% 24.2% 32.0% 35.4% 36.1% 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, %   1,135.4% 1,183.7% 1,254.7% 1,014.6% 928.0% 923.7% 0.0% 0.0%   Gearing %   266.7% 251.5% 271.8% 175.2% 148.0% 143.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 3.3% 3.2% 3.0% 3.0% 2.9% 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   0.0 0.2 0.4 0.2 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.2 0.4 0.2 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 559.5 1,832.4 1,185.9 4.0 126.1 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   -2,573.5 -2,702.9 -2,962.8 -4,625.7 -6,540.2 -14,998.9 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  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   0 0 4,213 13,379 5,181 3,805 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 2,647 3,759 4,079 2,356 0 0   EBIT / employee   0 0 4,213 13,367 5,169 3,759 0 0   Net earnings / employee   0 0 2,526 9,555 3,138 2,476 0 0