Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Landinspektørfirmaet Ejendomsret 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 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% 1.6% 1.6%   Bankruptcy risk   7.8% 6.4% 3.1% 2.4% 2.8% 2.1% 11.4% 11.2%   Credit score (0-100)   33 38 56 62 59 66 21 22   Credit rating   BB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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)  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   0 0 0 0 0 0 0 0   Gross profit   374 358 927 1,252 1,290 907 0.0 0.0   EBITDA   159 86.1 313 212 74.9 318 0.0 0.0   EBIT   63.8 86.1 269 212 74.9 318 0.0 0.0   Pre-tax profit (PTP)   56.6 78.0 254.9 207.1 67.2 319.7 0.0 0.0   Net earnings   47.1 83.4 204.8 158.5 48.8 245.9 0.0 0.0   Pre-tax profit without non-rec. items   56.6 78.0 255 207 67.2 320 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   44.1 44.1 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   102 185 390 548 447 693 443 443   Interest-bearing liabilities   155 162 0.0 0.0 137 120 0.0 0.0   Balance sheet total (assets)   321 457 849 927 956 1,282 443 443   Net Debt   51.6 154 -377 -215 -370 -490 -443 -443     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   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   374 358 927 1,252 1,290 907 0.0 0.0   Gross profit growth   135.7% -4.3% 159.1% 35.1% 3.1% -29.7% -100.0% 0.0%   Employees   1 1 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 0.0% -50.0% -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)   321 457 849 927 956 1,282 443 443   Balance sheet change%   32.5% 42.1% 86.0% 9.2% 3.1% 34.1% -65.5% 0.0%   Added value   158.8 86.1 313.0 211.6 74.9 317.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -141 0 -88 0 0 0 0 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 5.0 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 %   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 (%)   17.1% 24.1% 29.0% 16.9% 5.8% 35.0% 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 %   22.7% 22.1% 41.2% 23.8% 7.9% 28.6% 0.0% 0.0%   ROI %   26.5% 28.0% 72.8% 45.1% 13.2% 45.8% 0.0% 0.0%   ROE %   60.3% 58.2% 71.3% 33.8% 9.8% 43.1% 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 %   79.9% 75.9% 45.9% 59.1% 46.7% 54.0% 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, %   32.5% 178.6% -120.5% -101.8% -494.6% -154.1% 0.0% 0.0%   Gearing %   152.6% 87.4% 0.0% 0.0% 30.7% 17.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 5.1% 17.3% 0.0% 11.2% 0.5% 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   5.0 3.8 1.7 2.4 1.8 2.2 0.0 0.0   Current Ratio   5.0 3.8 1.7 2.4 1.8 2.2 0.0 0.0   Cash and cash equivalent   103.4 7.9 377.2 215.4 507.5 610.3 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 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   222.2 305.0 342.8 522.1 420.9 688.1 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 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   0 0 0 0 0 0 0 0   Added value / employee   159 86 156 106 37 318 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   159 86 156 106 37 318 0 0   EBIT / employee   64 86 134 106 37 318 0 0   Net earnings / employee   47 83 102 79 24 246 0 0