Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

N. E. LUND EJENDOMSSELSKAB A/S 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.2% 1.3% 1.2% 1.3% 1.6% 1.4% 8.3% 8.3%   Credit score (0-100)   83 80 82 80 73 78 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   175.7 117.7 252.3 135.8 13.0 77.2 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   1,232 1,358 1,424 1,408 1,928 3,376 0.0 0.0   EBITDA   1,232 1,358 1,304 1,288 1,808 3,256 0.0 0.0   EBIT   875 898 844 828 1,261 2,215 0.0 0.0   Pre-tax profit (PTP)   678.0 665.9 657.0 746.5 344.4 623.6 0.0 0.0   Net earnings   528.8 513.7 512.4 582.3 264.2 484.4 0.0 0.0   Pre-tax profit without non-rec. items   678 666 657 746 344 624 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   17,749 17,289 16,829 21,900 35,359 61,108 0.0 0.0   Shareholders equity total   5,837 6,351 6,863 7,446 7,710 8,194 7,694 7,694   Interest-bearing liabilities   10,954 10,652 9,369 17,654 26,529 37,864 0.0 0.0   Balance sheet total (assets)   19,330 20,135 19,182 28,038 36,929 63,075 7,694 7,694   Net Debt   10,209 8,329 7,563 14,232 25,979 36,026 -7,694 -7,694     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   1,232 1,358 1,424 1,408 1,928 3,376 0.0 0.0   Gross profit growth   3.1% 10.2% 4.8% -1.1% 36.9% 75.1% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   19,330 20,135 19,182 28,038 36,929 63,075 7,694 7,694   Balance sheet change%   33.1% 4.2% -4.7% 46.2% 31.7% 70.8% -87.8% 0.0%   Added value   1,232.2 1,358.2 1,303.6 1,288.3 1,721.1 3,255.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,559 -920 -920 4,611 12,913 24,709 -61,108 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   71.0% 66.1% 59.3% 58.8% 65.4% 65.6% 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 %   5.2% 4.6% 4.4% 4.7% 3.9% 4.4% 0.0% 0.0%   ROI %   5.4% 4.7% 4.6% 4.8% 3.9% 5.2% 0.0% 0.0%   ROE %   9.5% 8.4% 7.8% 8.1% 3.5% 6.1% 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 %   30.9% 32.2% 36.6% 27.0% 20.9% 13.0% 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, %   828.5% 613.2% 580.2% 1,104.7% 1,436.8% 1,106.6% 0.0% 0.0%   Gearing %   187.7% 167.7% 136.5% 237.1% 344.1% 462.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.2% 2.0% 2.6% 4.2% 5.0% 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   0.3 0.4 0.4 1.6 0.1 0.1 0.0 0.0   Current Ratio   0.2 0.4 0.4 1.4 0.1 0.1 0.0 0.0   Cash and cash equivalent   744.7 2,323.6 1,806.1 3,421.9 550.0 1,838.2 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   -5,105.9 -4,285.4 -3,469.2 1,788.0 -11,845.6 -24,958.3 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 1,304 1,288 1,721 3,256 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,304 1,288 1,808 3,256 0 0   EBIT / employee   0 0 844 828 1,261 2,215 0 0   Net earnings / employee   0 0 512 582 264 484 0 0