Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L.A. EJENDOMSINVEST 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.1% 1.0% 1.2% 3.2% 5.0% 1.8% 8.4% 8.4%   Credit score (0-100)   86 86 81 56 43 71 29 29   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   677.8 817.8 453.5 0.0 0.0 5.6 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   721 755 715 292 516 741 0.0 0.0   EBITDA   721 755 715 292 516 741 0.0 0.0   EBIT   670 1,259 1,010 -948 -2,744 502 0.0 0.0   Pre-tax profit (PTP)   1,017.0 1,212.0 1,385.0 -1,791.0 -2,810.0 423.1 0.0 0.0   Net earnings   793.0 945.0 1,080.0 -1,397.0 -2,192.0 331.0 0.0 0.0   Pre-tax profit without non-rec. items   1,017 1,212 1,385 -1,791 -2,810 423 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   24,395 24,899 25,195 24,968 23,521 23,307 0.0 0.0   Shareholders equity total   14,154 14,878 15,732 14,235 11,943 12,274 12,074 12,074   Interest-bearing liabilities   10,961 10,650 10,313 10,034 9,765 9,491 0.0 0.0   Balance sheet total (assets)   27,849 28,339 28,952 26,720 23,982 24,086 12,074 12,074   Net Debt   7,554 7,268 6,617 8,690 9,546 8,830 -12,074 -12,074     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   721 755 715 292 516 741 0.0 0.0   Gross profit growth   -25.1% 4.7% -5.3% -59.2% 76.7% 43.7% -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)   27,849 28,339 28,952 26,720 23,982 24,086 12,074 12,074   Balance sheet change%   0.7% 1.8% 2.2% -7.7% -10.2% 0.4% -49.9% 0.0%   Added value   670.0 1,259.0 1,010.0 -948.0 -2,744.0 502.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 504 296 -227 -1,447 -214 -23,307 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 -1.0 -2.0 1.0 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 (%)   92.9% 166.8% 141.3% -324.7% -531.8% 67.8% 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 %   4.0% 4.6% 5.0% -3.2% -10.7% 2.2% 0.0% 0.0%   ROI %   4.0% 4.6% 5.1% -3.2% -10.8% 2.3% 0.0% 0.0%   ROE %   5.7% 6.5% 7.1% -9.3% -16.7% 2.7% 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 %   50.8% 52.5% 54.4% 53.3% 49.9% 51.0% 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, %   1,047.7% 962.6% 925.5% 2,976.0% 1,850.0% 1,191.1% 0.0% 0.0%   Gearing %   77.4% 71.6% 65.6% 70.5% 81.8% 77.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.8% 0.6% 8.9% 1.0% 1.2% 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   6.6 5.8 7.5 3.6 0.6 1.0 0.0 0.0   Current Ratio   6.6 5.8 6.9 3.4 0.5 1.0 0.0 0.0   Cash and cash equivalent   3,407.0 3,382.0 3,696.0 1,344.0 219.0 661.1 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   420.0 328.0 601.0 1,143.0 -515.0 -121.4 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  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 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