Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LBJ HOLDING HIRTSHALS 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 2018/12 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% 1.5% 1.5%   Bankruptcy risk   2.5% 2.2% 1.0% 1.6% 3.0% 4.5% 10.6% 10.6%   Credit score (0-100)   64 68 86 73 57 45 23 23   Credit rating   BBB BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.2 313.2 20.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   470 834 1,470 4,904 0 0 0 0   Gross profit   449 826 1,429 4,741 -489 -179 0.0 0.0   EBITDA   449 826 1,429 4,741 -489 -179 0.0 0.0   EBIT   449 826 1,404 4,667 -619 -399 0.0 0.0   Pre-tax profit (PTP)   467.3 888.5 1,331.5 4,648.4 464.4 -1,058.0 0.0 0.0   Net earnings   468.0 873.9 1,354.0 4,626.0 464.4 -1,058.0 0.0 0.0   Pre-tax profit without non-rec. items   467 889 1,332 4,648 464 -1,058 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   0.0 103 2,956 3,440 3,437 4,109 0.0 0.0   Shareholders equity total   2,943 3,709 4,657 8,955 8,398 6,340 5,965 5,965   Interest-bearing liabilities   0.0 0.0 1,514 4,803 717 1,846 0.0 0.0   Balance sheet total (assets)   2,948 3,720 6,183 13,767 9,121 8,192 5,965 5,965   Net Debt   -530 -1,055 1,347 4,757 423 1,805 -5,965 -5,965     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   470 834 1,470 4,904 0 0 0 0   Net sales growth   -28.3% 77.3% 76.3% 233.5% -100.0% 0.0% 0.0% 0.0%   Gross profit   449 826 1,429 4,741 -489 -179 0.0 0.0   Gross profit growth   -30.7% 83.9% 73.1% 231.8% 0.0% 63.4% 0.0% 0.0%   Employees   1 1 1 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)   2,948 3,720 6,183 13,767 9,121 8,192 5,965 5,965   Balance sheet change%   14.0% 26.2% 66.2% 122.6% -33.7% -10.2% -27.2% 0.0%   Added value   449.0 825.6 1,428.8 4,741.3 -544.5 -178.8 0.0 0.0   Added value %   95.4% 99.0% 97.2% 96.7% 0.0% 0.0% 0.0% 0.0%   Investments   0 103 2,829 410 -133 452 -4,109 0   Net sales trend   -2.0 1.0 2.0 3.0 -1.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -1.0 -2.0 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 %   95.4% 99.0% 97.2% 96.7% 0.0% 0.0% 0.0% 0.0%   EBIT %   95.4% 99.0% 95.5% 95.2% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 98.3% 98.4% 126.5% 223.0% 0.0% 0.0%   Net Earnings %   99.5% 104.8% 92.1% 94.3% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.5% 104.8% 93.8% 95.8% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.3% 106.5% 90.6% 94.8% 0.0% 0.0% 0.0% 0.0%   ROA %   16.9% 26.7% 28.4% 47.0% 4.7% -11.4% 0.0% 0.0%   ROI %   16.9% 26.8% 28.5% 47.0% 4.7% -11.4% 0.0% 0.0%   ROE %   16.9% 26.3% 32.4% 68.0% 5.4% -14.4% 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 %   99.8% 99.7% 75.3% 65.0% 92.1% 77.4% 100.0% 100.0%   Relative indebtedness %   1.1% 1.3% 103.8% 98.1% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -111.7% -125.1% 92.4% 97.2% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -118.1% -127.7% 94.2% 100.3% -86.5% -1,009.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 32.5% 53.6% 8.5% 29.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 10.0% 1.1% 2.5% 5.7% 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   107.4 94.7 0.1 0.0 0.7 0.7 0.0 0.0   Current Ratio   107.4 94.7 0.1 0.0 0.7 0.7 0.0 0.0   Cash and cash equivalent   530.3 1,054.7 167.6 45.5 294.5 40.8 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 2.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 35.9 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   114.1% 126.5% 13.7% 1.3% 0.0% 0.0% 0.0% 0.0%   Net working capital   333.2 1,043.6 -1,323.9 -4,749.0 -245.1 -525.4 0.0 0.0   Net working capital %   70.8% 125.1% -90.0% -96.8% 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   470 834 1,470 4,904 0 0 0 0   Added value / employee   449 826 1,429 4,741 -545 -179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   449 826 1,429 4,741 -489 -179 0 0   EBIT / employee   449 826 1,404 4,667 -619 -399 0 0   Net earnings / employee   468 874 1,354 4,626 464 -1,058 0 0