Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEJLIGHED 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 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.1% 1.8% 5.0% 1.6% 6.9% 1.9% 8.3% 8.3%   Credit score (0-100)   68 72 42 74 34 70 29 29   Credit rating   A A BBB A BBB A BB BB   Credit limit (kDKK)   0.1 1.0 0.0 3.7 0.0 3.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 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   564 500 595 323 258 1,044 0.0 0.0   EBITDA   366 279 -164 133 258 1,044 0.0 0.0   EBIT   426 419 -239 430 -511 6,344 0.0 0.0   Pre-tax profit (PTP)   222.4 220.2 -510.0 271.5 -903.0 5,241.3 0.0 0.0   Net earnings   160.8 165.6 -553.7 235.5 -881.2 5,214.9 0.0 0.0   Pre-tax profit without non-rec. items   222 220 -510 271 -903 5,241 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   10,525 9,797 10,455 9,100 21,200 30,300 0.0 0.0   Shareholders equity total   1,465 1,630 1,076 1,312 431 10,496 9,986 9,986   Interest-bearing liabilities   8,618 7,796 5,594 7,759 9,753 16,802 0.0 0.0   Balance sheet total (assets)   10,536 9,849 11,270 10,110 21,240 30,390 9,986 9,986   Net Debt   8,618 7,796 4,794 6,764 9,753 16,802 -9,986 -9,986     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 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   564 500 595 323 258 1,044 0.0 0.0   Gross profit growth   5.2% -11.4% 19.1% -45.8% -20.0% 304.8% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   10,536 9,849 11,270 10,110 21,240 30,390 9,986 9,986   Balance sheet change%   -8.9% -6.5% 14.4% -10.3% 110.1% 43.1% -67.1% 0.0%   Added value   425.7 418.6 -238.8 430.1 -510.6 6,343.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 -728 658 -1,355 12,100 9,100 -30,300 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 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 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 (%)   75.5% 83.8% -40.1% 133.4% -198.0% 607.4% 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 %   3.9% 4.2% -2.3% 4.7% -3.2% 24.6% 0.0% 0.0%   ROI %   3.9% 4.2% -2.9% 6.0% -5.0% 33.2% 0.0% 0.0%   ROE %   11.6% 10.7% -40.9% 19.7% -101.1% 95.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   13.9% 16.6% 9.6% 13.0% 2.0% 34.5% 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, %   2,352.0% 2,795.5% -2,929.7% 5,087.5% 3,780.8% 1,608.9% 0.0% 0.0%   Gearing %   588.4% 478.2% 519.6% 591.4% 2,263.8% 160.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.5% 4.1% 3.5% 4.5% 8.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.1 0.2 0.3 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.1 0.2 0.3 0.0 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 800.0 994.5 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 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   -1,289.5 -659.8 -3,962.4 -2,613.7 -14,953.5 -639.2 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  2019 2019/9 2020 2020/9 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   426 419 -239 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   366 279 -164 0 0 0 0 0   EBIT / employee   426 419 -239 0 0 0 0 0   Net earnings / employee   161 166 -554 0 0 0 0 0