Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEMA EJENDOMSSELSKAB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.0% 0.9% 1.0% 0.8% 0.8% 10.1% 10.1%   Credit score (0-100)   85 88 89 87 92 90 24 24   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   45.3 100.0 161.1 180.3 177.4 245.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   507 484 522 579 587 696 0.0 0.0   EBITDA   507 484 522 579 587 696 0.0 0.0   EBIT   507 484 522 579 587 696 0.0 0.0   Pre-tax profit (PTP)   322.1 289.8 320.4 363.8 410.1 554.9 0.0 0.0   Net earnings   251.3 225.7 249.9 283.8 319.9 432.8 0.0 0.0   Pre-tax profit without non-rec. items   322 290 320 364 410 555 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   9,059 9,059 9,059 9,059 9,059 9,059 0.0 0.0   Shareholders equity total   318 543 793 1,077 1,397 1,830 1,705 1,705   Interest-bearing liabilities   9,092 9,274 9,459 9,648 7,040 7,194 0.0 0.0   Balance sheet total (assets)   10,410 10,889 11,384 11,951 9,755 10,466 1,705 1,705   Net Debt   7,741 7,444 7,175 6,757 6,345 5,806 -1,705 -1,705     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   507 484 522 579 587 696 0.0 0.0   Gross profit growth   7.2% -4.4% 7.7% 11.0% 1.4% 18.5% -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)   10,410 10,889 11,384 11,951 9,755 10,466 1,705 1,705   Balance sheet change%   5.1% 4.6% 4.5% 5.0% -18.4% 7.3% -83.7% 0.0%   Added value   506.7 484.5 521.7 579.2 587.3 695.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -9,059 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   5.0% 4.5% 4.7% 5.0% 5.4% 6.9% 0.0% 0.0%   ROI %   5.0% 4.6% 4.7% 5.0% 5.5% 7.0% 0.0% 0.0%   ROE %   130.9% 52.4% 37.4% 30.3% 25.9% 26.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   3.1% 5.0% 7.0% 9.0% 14.3% 17.5% 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, %   1,527.7% 1,536.7% 1,375.3% 1,166.6% 1,080.5% 834.3% 0.0% 0.0%   Gearing %   2,862.9% 1,707.1% 1,192.6% 895.9% 504.0% 393.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.1% 2.1% 2.3% 2.1% 2.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.2 0.3 0.1 0.2 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.3 0.1 0.2 0.0 0.0   Cash and cash equivalent   1,350.9 1,829.2 2,284.1 2,891.6 695.4 1,388.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -7,840.2 -7,550.4 -7,229.9 -6,866.1 -6,456.0 -5,901.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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