Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L-ejendomme 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.7% 3.6% 1.4% 2.9% 5.0% 2.3% 20.6% 20.4%   Credit score (0-100)   42 52 77 58 43 65 5 5   Credit rating   BBB BBB A BBB BBB BBB B B   Credit limit (kDKK)   0.0 -0.0 119.3 0.0 -0.0 0.1 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -198 -809 5,008 5,589 3,428 3,384 0.0 0.0   EBITDA   -198 -809 5,008 5,589 3,428 3,384 0.0 0.0   EBIT   -198 -1,078 4,460 -4,273 -8,102 3,384 0.0 0.0   Pre-tax profit (PTP)   -266.7 -1,731.0 2,195.0 -6,510.0 -10,300.0 678.1 0.0 0.0   Net earnings   -209.7 -1,350.0 1,712.0 -5,078.0 -8,045.0 537.6 0.0 0.0   Pre-tax profit without non-rec. items   -267 -1,731 2,195 -6,510 -10,300 678 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   120,307 146,878 161,347 151,530 140,000 140,000 0.0 0.0   Shareholders equity total   449 -901 12,511 7,434 -611 -73.0 -123 -123   Interest-bearing liabilities   111,149 146,284 143,261 140,506 138,754 139,246 123 123   Balance sheet total (assets)   120,307 147,116 162,624 152,653 140,232 141,336 0.0 0.0   Net Debt   111,149 146,046 142,020 139,390 138,637 138,048 123 123     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -198 -809 5,008 5,589 3,428 3,384 0.0 0.0   Gross profit growth   5.8% -309.4% 0.0% 11.6% -38.7% -1.3% -100.0% 0.0%   Employees   0 0 0 1 1 1 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)   120,307 147,116 162,624 152,653 140,232 141,336 0 0   Balance sheet change%   536.1% 22.3% 10.5% -6.1% -8.1% 0.8% -100.0% 0.0%   Added value   -197.6 -809.0 5,008.0 -4,273.0 -8,102.0 3,384.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   102,750 26,302 2,221 13,583 -23,230 0 -140,000 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 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 133.3% 89.1% -76.5% -236.3% 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 %   -0.3% -0.8% 2.9% -2.7% -5.5% 2.4% 0.0% 0.0%   ROI %   -0.3% -0.8% 2.9% -2.7% -5.6% 2.4% 0.0% 0.0%   ROE %   -37.9% -1.8% 2.1% -50.9% -10.9% 0.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.4% -0.6% 7.7% 4.9% -0.4% -0.1% -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, %   -56,253.3% -18,052.7% 2,835.9% 2,494.0% 4,044.3% 4,078.9% 0.0% 0.0%   Gearing %   24,757.9% -16,235.7% 1,145.1% 1,890.0% -22,709.3% -190,630.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.5% 1.6% 1.6% 1.6% 2.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.3 0.3 0.1 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.3 0.1 0.4 0.0 0.0   Cash and cash equivalent   0.0 238.0 1,241.0 1,116.0 117.0 1,197.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -49,139.9 -51,847.0 -2,737.0 -2,535.0 -3,413.0 -2,059.4 -61.5 -61.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -4,273 -8,102 3,384 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 5,589 3,428 3,384 0 0   EBIT / employee   0 0 0 -4,273 -8,102 3,384 0 0   Net earnings / employee   0 0 0 -5,078 -8,045 538 0 0