Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOKALBOLIG HVIDOVRE 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   6.9% 5.6% 4.3% 5.6% 26.3% 6.3% 8.9% 8.9%   Credit score (0-100)   36 42 48 39 2 36 28 28   Credit rating   BBB BBB BBB BBB B 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   0 0 0 0 0 0 0 0   Gross profit   3,261 5,416 6,943 5,442 2,635 6,699 0.0 0.0   EBITDA   315 1,307 2,403 1,167 -506 3,401 0.0 0.0   EBIT   246 1,273 2,398 1,154 -526 3,380 0.0 0.0   Pre-tax profit (PTP)   245.7 1,352.6 2,384.4 1,132.5 -537.4 3,375.8 0.0 0.0   Net earnings   178.5 1,038.4 1,863.4 868.2 -539.8 2,750.3 0.0 0.0   Pre-tax profit without non-rec. items   246 1,353 2,384 1,132 -537 3,376 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   33.6 0.0 21.5 57.4 70.0 48.5 0.0 0.0   Shareholders equity total   309 1,168 1,991 999 -429 2,322 2,197 2,197   Interest-bearing liabilities   0.0 5.6 3.1 0.0 247 0.0 0.0 0.0   Balance sheet total (assets)   1,012 2,580 4,945 1,763 771 3,568 2,197 2,197   Net Debt   -255 -1,205 -2,485 -748 246 -2,864 -2,197 -2,197     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   3,261 5,416 6,943 5,442 2,635 6,699 0.0 0.0   Gross profit growth   -25.8% 66.1% 28.2% -21.6% -51.6% 154.3% -100.0% 0.0%   Employees   7 9 9 8 5 3 0 0   Employee growth %   40.0% 28.6% 0.0% -11.1% -37.5% -40.0% -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)   1,012 2,580 4,945 1,763 771 3,568 2,197 2,197   Balance sheet change%   -52.6% 155.0% 91.7% -64.4% -56.3% 362.7% -38.4% 0.0%   Added value   315.3 1,307.0 2,403.2 1,167.0 -513.5 3,401.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -125 -67 17 23 -8 -43 -48 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 -1.0 1.0 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 (%)   7.5% 23.5% 34.5% 21.2% -20.0% 50.4% 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 %   16.1% 75.8% 64.0% 34.8% -35.1% 141.8% 0.0% 0.0%   ROI %   37.0% 183.6% 152.0% 77.9% -83.3% 263.2% 0.0% 0.0%   ROE %   26.1% 140.6% 118.0% 58.1% -61.0% 177.9% 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 %   33.7% 49.2% 43.0% 61.6% -36.6% 66.0% 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, %   -80.8% -92.2% -103.4% -64.1% -48.7% -84.2% 0.0% 0.0%   Gearing %   0.0% 0.5% 0.2% 0.0% -57.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 306.9% 521.1% 2,173.7% 14.5% 3.9% 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   1.6 2.1 1.9 2.7 0.8 2.9 0.0 0.0   Current Ratio   1.4 1.8 1.7 2.2 0.8 2.8 0.0 0.0   Cash and cash equivalent   254.8 1,210.5 2,488.2 748.1 1.0 2,864.3 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   254.8 1,153.7 1,955.5 927.8 -217.2 2,259.2 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   45 145 267 146 -103 1,134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 145 267 146 -101 1,134 0 0   EBIT / employee   35 141 266 144 -105 1,127 0 0   Net earnings / employee   26 115 207 109 -108 917 0 0