Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendommen Landlystvej ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 1.5% 0.4%   Bankruptcy risk   2.6% 2.7% 2.8% 3.7% 3.2% 3.4% 16.9% 15.3%   Credit score (0-100)   63 61 59 50 56 53 10 13   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   88 88 88 88 88 88 88 88   Gross profit   42.4 44.9 25.5 8.6 23.5 21.2 0.0 0.0   EBITDA   42.4 44.9 25.5 8.6 23.5 21.2 0.0 0.0   EBIT   13.4 15.9 -3.5 -20.4 -5.5 -7.8 0.0 0.0   Pre-tax profit (PTP)   -4.3 3.2 -12.3 -29.3 -15.6 -17.6 0.0 0.0   Net earnings   -9.1 -4.2 -16.2 -29.7 -18.6 -20.3 0.0 0.0   Pre-tax profit without non-rec. items   -4.3 3.2 -12.3 -29.3 -15.6 -17.6 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   1,392 1,363 1,334 1,305 1,276 1,247 0.0 0.0   Shareholders equity total   447 443 427 397 379 358 308 308   Interest-bearing liabilities   986 986 986 986 986 986 0.0 0.0   Balance sheet total (assets)   1,471 1,445 1,425 1,409 1,392 1,366 308 308   Net Debt   956 980 977 965 971 969 -308 -308     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   88 88 88 88 88 88 88 88   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   42.4 44.9 25.5 8.6 23.5 21.2 0.0 0.0   Gross profit growth   218.9% 5.7% -43.2% -66.3% 173.4% -9.7% -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)   1,471 1,445 1,425 1,409 1,392 1,366 308 308   Balance sheet change%   1.4% -1.8% -1.4% -1.1% -1.2% -1.9% -77.4% 0.0%   Added value   42.4 44.9 25.5 8.6 23.5 21.2 0.0 0.0   Added value %   48.0% 50.7% 28.8% 9.7% 26.5% 24.0% 0.0% 0.0%   Investments   -58 -58 -58 -58 -58 -58 -1,247 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 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 %   48.0% 50.7% 28.8% 9.7% 26.5% 24.0% 0.0% 0.0%   EBIT %   15.2% 17.9% -4.0% -23.1% -6.3% -8.8% 0.0% 0.0%   EBIT to gross profit (%)   31.7% 35.4% -13.9% -238.0% -23.7% -36.9% 0.0% 0.0%   Net Earnings %   -10.3% -4.7% -18.4% -33.6% -21.1% -23.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   22.5% 28.1% 14.4% -0.8% 11.7% 9.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   -4.9% 3.6% -13.9% -33.2% -17.6% -19.9% 0.0% 0.0%   ROA %   0.9% 1.1% -0.2% -1.4% -0.4% -0.5% 0.0% 0.0%   ROI %   0.9% 1.1% -0.2% -1.4% -0.4% -0.5% 0.0% 0.0%   ROE %   -2.0% -0.9% -3.7% -7.2% -4.8% -5.5% 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 %   30.4% 30.7% 30.0% 28.2% 27.2% 26.2% 100.0% 100.0%   Relative indebtedness %   1,158.2% 1,133.0% 1,129.0% 1,144.8% 1,146.3% 1,139.8% 0.0% 0.0%   Relative net indebtedness %   1,123.7% 1,126.6% 1,118.7% 1,120.5% 1,129.6% 1,121.0% -348.7% -348.7%   Net int. bear. debt to EBITDA, %   2,251.1% 2,185.2% 3,835.3% 11,242.6% 4,141.2% 4,576.2% 0.0% 0.0%   Gearing %   220.4% 222.5% 230.9% 248.2% 260.4% 275.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.3% 1.0% 1.0% 1.0% 1.1% 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   2.1 5.2 7.5 4.0 4.2 3.1 0.0 0.0   Current Ratio   2.1 5.2 7.5 4.0 4.2 3.1 0.0 0.0   Cash and cash equivalent   30.5 5.7 9.1 21.5 14.8 16.6 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 %   89.9% 92.7% 103.2% 118.1% 131.4% 134.7% 348.7% 348.7%   Net working capital   41.4 66.2 79.0 78.3 88.6 80.3 0.0 0.0   Net working capital %   46.9% 74.9% 89.4% 88.5% 100.2% 90.8% 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   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