Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEMVIG BYGNINGS GENBRUG 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1.4% 1.3% 1.3% 1.7% 1.6% 1.5% 13.1% 12.8%   Credit score (0-100)   80 81 79 72 74 76 18 18   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   17.2 29.8 31.4 3.3 6.4 12.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   564 779 947 705 742 636 0.0 0.0   EBITDA   564 779 947 705 742 636 0.0 0.0   EBIT   495 687 845 555 595 513 0.0 0.0   Pre-tax profit (PTP)   482.0 679.0 842.1 546.1 585.0 500.9 0.0 0.0   Net earnings   375.9 529.3 656.6 424.7 455.1 389.5 0.0 0.0   Pre-tax profit without non-rec. items   482 679 842 546 585 501 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   2,126 2,033 2,255 2,105 2,017 1,894 0.0 0.0   Shareholders equity total   1,850 2,079 2,236 2,060 2,116 2,105 1,205 1,205   Interest-bearing liabilities   281 0.0 0.0 0.0 0.0 12.0 0.0 0.0   Balance sheet total (assets)   2,357 2,461 2,982 2,580 2,653 2,527 1,205 1,205   Net Debt   281 -257 -377 -296 -331 12.0 -1,205 -1,205     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   564 779 947 705 742 636 0.0 0.0   Gross profit growth   23.9% 38.2% 21.5% -25.5% 5.2% -14.3% -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)   2,357 2,461 2,982 2,580 2,653 2,527 1,205 1,205   Balance sheet change%   7.8% 4.4% 21.2% -13.5% 2.8% -4.8% -52.3% 0.0%   Added value   563.7 779.3 947.2 705.3 745.3 636.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   149 -185 119 -300 -235 -246 -1,894 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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 (%)   87.8% 88.1% 89.2% 78.7% 80.2% 80.7% 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 %   21.8% 28.5% 31.1% 20.0% 22.8% 19.8% 0.0% 0.0%   ROI %   23.9% 31.7% 37.9% 24.9% 27.6% 23.7% 0.0% 0.0%   ROE %   21.3% 26.9% 30.4% 19.8% 21.8% 18.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   78.5% 84.5% 75.0% 79.9% 79.7% 83.3% 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, %   49.8% -33.0% -39.8% -42.0% -44.6% 1.9% 0.0% 0.0%   Gearing %   15.2% 0.0% 0.0% 0.0% 0.0% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 5.4% 0.0% 0.0% 0.0% 206.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 1.2 1.1 1.1 1.7 1.1 0.0 0.0   Current Ratio   0.5 1.3 1.4 1.4 1.7 2.2 0.0 0.0   Cash and cash equivalent   0.0 256.8 377.3 296.1 330.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 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   -208.8 104.5 193.1 143.0 272.4 344.0 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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