Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LILIAN BRO JENSEN HOLDING 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   0.5% 2.3% 0.7% 0.9% 0.5% 0.6% 7.2% 7.2%   Credit score (0-100)   99 67 93 87 99 95 34 34   Credit rating   AA BBB AA A AAA AA BBB BBB   Credit limit (kDKK)   4,877.9 1.1 5,651.1 4,166.0 6,847.1 7,356.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -1.0 -0.7 -5.4 -0.7 -3.6 4.4 0.0 0.0   EBITDA   -1.0 -0.7 -5.4 -0.7 -3.6 4.4 0.0 0.0   EBIT   -1.0 -0.7 -5.4 -0.7 -3.6 4.4 0.0 0.0   Pre-tax profit (PTP)   1,859.6 -2,894.7 17,058.2 1,841.3 4,551.4 10,346.4 0.0 0.0   Net earnings   1,692.4 -2,986.3 16,903.2 1,611.4 4,261.5 8,069.0 0.0 0.0   Pre-tax profit without non-rec. items   1,860 -2,895 17,058 1,841 4,551 10,346 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   13,856 13,858 13,866 13,874 14,561 14,567 0.0 0.0   Shareholders equity total   49,359 46,373 63,276 64,887 69,149 77,218 75,647 75,647   Interest-bearing liabilities   0.0 0.0 1,713 1,361 2,354 116 0.0 0.0   Balance sheet total (assets)   49,560 46,375 64,989 66,248 71,568 79,329 75,647 75,647   Net Debt   -459 -596 1,656 1,328 2,148 -310 -75,647 -75,647     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -1.0 -0.7 -5.4 -0.7 -3.6 4.4 0.0 0.0   Gross profit growth   90.6% 25.2% -638.4% 87.5% -438.7% 0.0% -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)   49,560 46,375 64,989 66,248 71,568 79,329 75,647 75,647   Balance sheet change%   3.1% -6.4% 40.1% 1.9% 8.0% 10.8% -4.6% 0.0%   Added value   -1.0 -0.7 -5.4 -0.7 -3.6 4.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   346 2 9 8 687 6 -14,567 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 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 %   3.8% -6.0% 30.6% 2.8% 6.6% 13.8% 0.0% 0.0%   ROI %   3.8% -6.0% 30.6% 2.8% 6.6% 14.0% 0.0% 0.0%   ROE %   3.5% -6.2% 30.8% 2.5% 6.4% 11.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   99.6% 100.0% 97.4% 97.9% 96.6% 97.3% 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, %   46,981.3% 81,487.4% -30,642.1% -196,690.4% -59,069.9% -7,094.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 2.7% 2.1% 3.4% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1.2% 5.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   6.4 581.1 0.5 0.4 0.2 0.3 0.0 0.0   Current Ratio   6.4 581.1 0.5 0.5 0.2 0.4 0.0 0.0   Cash and cash equivalent   459.5 596.5 56.7 33.1 206.3 426.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,086.3 1,408.4 -871.1 -649.1 -1,824.3 -1,233.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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