Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Laza Ejendomme ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/9 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% 0.4% 0.4%   Bankruptcy risk   4.0% 1.1% 1.5% 1.2% 2.6% 3.7% 18.7% 18.4%   Credit score (0-100)   51 85 76 81 61 51 7 8   Credit rating   BBB A A A BBB BBB B B   Credit limit (kDKK)   -0.0 66.8 6.9 75.4 0.0 0.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 1,393 0 0 0 0 0 0   Gross profit   -31.7 901 716 1,064 515 106 0.0 0.0   EBITDA   -31.7 884 687 1,064 215 106 0.0 0.0   EBIT   -288 679 461 802 -14.8 -125 0.0 0.0   Pre-tax profit (PTP)   -374.9 583.5 279.9 586.0 -315.6 -555.5 0.0 0.0   Net earnings   -374.9 499.5 217.8 468.3 -234.6 -437.3 0.0 0.0   Pre-tax profit without non-rec. items   -375 583 280 586 -316 -555 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   6,517 10,040 9,970 11,802 8,668 8,438 0.0 0.0   Shareholders equity total   -325 175 392 861 626 189 139 139   Interest-bearing liabilities   8,002 13,063 12,936 14,209 13,471 13,374 0.0 0.0   Balance sheet total (assets)   7,060 13,458 13,496 15,643 14,716 14,208 139 139   Net Debt   7,921 10,412 10,446 11,489 8,702 9,000 -139 -139     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 1,393 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -31.7 901 716 1,064 515 106 0.0 0.0   Gross profit growth   0.0% 0.0% -20.5% 48.6% -51.6% -79.5% -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)   7,060 13,458 13,496 15,643 14,716 14,208 139 139   Balance sheet change%   0.0% 90.6% 0.3% 15.9% -5.9% -3.5% -99.0% 0.0%   Added value   -31.7 884.1 687.2 1,064.0 247.4 105.5 0.0 0.0   Added value %   0.0% 63.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,260 3,318 -296 1,570 -3,364 -460 -8,438 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 63.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 48.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   910.8% 75.4% 64.4% 75.4% -2.9% -118.1% 0.0% 0.0%   Net Earnings %   0.0% 35.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 50.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 41.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -3.8% 8.7% 3.7% 5.5% -0.1% -0.9% 0.0% 0.0%   ROI %   -4.6% 9.4% 3.8% 5.6% -0.1% -0.9% 0.0% 0.0%   ROE %   -5.3% 13.8% 76.8% 74.7% -31.6% -107.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -4.4% 1.3% 2.9% 5.5% 4.3% 1.3% 100.0% 100.0%   Relative indebtedness %   0.0% 953.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 763.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -25,025.3% 1,177.8% 1,520.1% 1,079.8% 4,041.9% 8,529.1% 0.0% 0.0%   Gearing %   -2,463.1% 7,478.9% 3,296.0% 1,650.7% 2,151.4% 7,082.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 3.1% 1.7% 1.6% 2.2% 3.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.5 0.5 0.5 0.7 0.7 0.0 0.0   Current Ratio   0.1 0.5 0.5 0.5 0.7 0.7 0.0 0.0   Cash and cash equivalent   80.9 2,650.3 2,490.3 2,720.0 4,769.5 4,374.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 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 68.4 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 245.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -4,893.0 -3,031.3 -3,075.2 -4,450.3 -2,291.9 -2,759.6 0.0 0.0   Net working capital %   0.0% -217.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 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 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