Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lahabo 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   4.4% 2.9% 2.3% 1.9% 2.1% 1.9% 12.1% 11.8%   Credit score (0-100)   48 58 63 69 67 70 20 20   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.5 0.2 0.6 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   11.1 405 415 447 473 397 0.0 0.0   EBITDA   11.1 405 415 447 473 397 0.0 0.0   EBIT   -1.6 379 385 343 367 290 0.0 0.0   Pre-tax profit (PTP)   -121.7 263.2 260.9 202.2 216.5 150.3 0.0 0.0   Net earnings   -108.2 177.9 230.9 157.3 170.2 128.7 0.0 0.0   Pre-tax profit without non-rec. items   -122 263 261 202 217 150 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   5,485 5,583 5,800 6,100 6,220 6,201 0.0 0.0   Shareholders equity total   992 1,170 1,401 1,558 1,733 1,857 757 757   Interest-bearing liabilities   4,532 4,299 4,360 4,500 4,385 4,213 0.0 0.0   Balance sheet total (assets)   5,628 5,690 6,042 6,415 6,435 6,396 757 757   Net Debt   4,408 4,191 4,117 4,191 4,176 4,037 -757 -757     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   11.1 405 415 447 473 397 0.0 0.0   Gross profit growth   0.0% 3,537.8% 2.3% 7.8% 6.0% -16.2% -100.0% 0.0%   Employees   0 0 0 0 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)   5,628 5,690 6,042 6,415 6,435 6,396 757 757   Balance sheet change%   0.0% 1.1% 6.2% 6.2% 0.3% -0.6% -88.2% 0.0%   Added value   11.1 405.4 414.5 446.7 471.1 396.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,472 71 188 196 14 -125 -6,201 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -14.8% 93.4% 92.9% 76.7% 77.5% 73.1% 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 %   -0.0% 6.7% 6.6% 5.5% 5.7% 4.5% 0.0% 0.0%   ROI %   -0.0% 6.8% 6.8% 5.7% 5.9% 4.6% 0.0% 0.0%   ROE %   -10.9% 16.5% 18.0% 10.6% 10.3% 7.2% 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 %   17.6% 20.6% 23.2% 24.3% 26.9% 29.0% 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, %   39,558.3% 1,033.8% 993.3% 938.1% 882.3% 1,018.2% 0.0% 0.0%   Gearing %   457.0% 367.5% 311.3% 288.8% 253.0% 226.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 2.6% 2.9% 3.2% 3.4% 3.3% 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   0.4 0.2 0.2 0.2 0.2 0.1 0.0 0.0   Current Ratio   0.4 0.2 0.2 0.2 0.2 0.1 0.0 0.0   Cash and cash equivalent   123.8 107.4 242.5 309.1 208.8 175.5 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   -203.9 -550.6 -770.3 -1,121.0 -1,166.7 -1,256.0 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  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 0 471 397 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 473 397 0 0   EBIT / employee   0 0 0 0 367 290 0 0   Net earnings / employee   0 0 0 0 170 129 0 0