Laza Ejendomme ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.1% 1.5% 1.2% 2.6% 3.7%  
Credit score (0-100)  85 76 81 61 51  
Credit rating  A A A BBB BBB  
Credit limit (kDKK)  66.8 6.9 75.4 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  1,393 0 0 0 0  
Gross profit  901 716 1,064 515 106  
EBITDA  884 687 1,064 215 106  
EBIT  679 461 802 -14.8 -125  
Pre-tax profit (PTP)  583.5 279.9 586.0 -315.6 -555.5  
Net earnings  499.5 217.8 468.3 -234.6 -437.3  
Pre-tax profit without non-rec. items  583 280 586 -316 -555  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  10,040 9,970 11,802 8,668 8,438  
Shareholders equity total  175 392 861 626 189  
Interest-bearing liabilities  13,063 12,936 14,209 13,471 13,374  
Balance sheet total (assets)  13,458 13,496 15,643 14,716 14,208  

Net Debt  10,412 10,446 11,489 8,702 9,000  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  1,393 0 0 0 0  
Net sales growth  0.0% -100.0% 0.0% 0.0% 0.0%  
Gross profit  901 716 1,064 515 106  
Gross profit growth  0.0% -20.5% 48.6% -51.6% -79.5%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  13,458 13,496 15,643 14,716 14,208  
Balance sheet change%  90.6% 0.3% 15.9% -5.9% -3.5%  
Added value  884.1 687.2 1,064.0 247.4 105.5  
Added value %  63.5% 0.0% 0.0% 0.0% 0.0%  
Investments  3,318 -296 1,570 -3,364 -460  

Net sales trend  0.0 -1.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 -1.0 -2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  63.5% 0.0% 0.0% 0.0% 0.0%  
EBIT %  48.8% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  75.4% 64.4% 75.4% -2.9% -118.1%  
Net Earnings %  35.9% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  50.6% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  41.9% 0.0% 0.0% 0.0% 0.0%  
ROA %  8.7% 3.7% 5.5% -0.1% -0.9%  
ROI %  9.4% 3.8% 5.6% -0.1% -0.9%  
ROE %  13.8% 76.8% 74.7% -31.6% -107.3%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  1.3% 2.9% 5.5% 4.3% 1.3%  
Relative indebtedness %  953.8% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  763.5% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  1,177.8% 1,520.1% 1,079.8% 4,041.9% 8,529.1%  
Gearing %  7,478.9% 3,296.0% 1,650.7% 2,151.4% 7,082.1%  
Net interest  0 0 0 0 0  
Financing costs %  3.1% 1.7% 1.6% 2.2% 3.2%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.5 0.5 0.5 0.7 0.7  
Current Ratio  0.5 0.5 0.5 0.7 0.7  
Cash and cash equivalent  2,650.3 2,490.3 2,720.0 4,769.5 4,374.1  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  68.4 0.0 0.0 0.0 0.0  
Current assets / Net sales %  245.4% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -3,031.3 -3,075.2 -4,450.3 -2,291.9 -2,759.6  
Net working capital %  -217.7% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0