Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lauritzen Ejendomme 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 2020/6 2020 2021/6 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   3.7% 4.2% 6.4% 2.9% 2.0% 2.4% 11.6% 11.4%   Credit score (0-100)   53 48 36 58 67 64 21 21   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/6 2020 2021/6 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   196 156 -19.9 534 716 519 0.0 0.0   EBITDA   196 156 -19.9 534 716 519 0.0 0.0   EBIT   66.2 32.4 -81.6 411 592 393 0.0 0.0   Pre-tax profit (PTP)   21.4 -7.7 -96.7 382.4 352.0 177.6 0.0 0.0   Net earnings   16.6 -4.0 -75.8 298.4 282.2 147.3 0.0 0.0   Pre-tax profit without non-rec. items   21.4 -7.7 -96.7 382 352 178 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5,440 4,036 3,974 3,851 3,727 3,672 0.0 0.0   Shareholders equity total   231 227 151 450 732 879 829 829   Interest-bearing liabilities   5,229 3,841 3,870 3,696 3,808 3,707 0.0 0.0   Balance sheet total (assets)   5,714 4,193 4,188 4,364 4,783 4,828 829 829   Net Debt   5,222 3,809 3,752 3,249 3,772 3,626 -829 -829     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 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   196 156 -19.9 534 716 519 0.0 0.0   Gross profit growth   -35.3% -20.3% 0.0% 0.0% 33.9% -27.6% -100.0% 0.0%   Employees   1 1 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)   5,714 4,193 4,188 4,364 4,783 4,828 829 829   Balance sheet change%   -1.6% -26.6% -0.1% 4.2% 9.6% 0.9% -82.8% 0.0%   Added value   195.6 155.9 -19.9 534.5 715.8 518.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -254 -1,527 -124 -247 -247 -181 -3,672 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 2021/6 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 (%)   33.8% 20.8% 411.1% 76.9% 82.7% 75.7% 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 %   1.2% 0.7% -1.9% 9.6% 13.0% 8.2% 0.0% 0.0%   ROI %   1.2% 0.7% -2.0% 9.9% 13.5% 8.5% 0.0% 0.0%   ROE %   7.5% -1.7% -40.1% 99.3% 47.8% 18.3% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   4.0% 5.4% 3.6% 10.3% 15.3% 18.2% 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, %   2,670.2% 2,442.8% -18,898.6% 607.8% 526.9% 699.2% 0.0% 0.0%   Gearing %   2,264.2% 1,692.5% 2,560.0% 822.3% 520.4% 421.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.9% 0.4% 0.8% 6.4% 5.7% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.6 0.6 0.6 1.5 2.8 2.9 0.0 0.0   Current Ratio   0.6 0.6 0.6 1.5 2.8 2.9 0.0 0.0   Cash and cash equivalent   7.3 32.2 117.3 447.9 36.4 81.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 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   -187.8 -118.2 -141.9 162.9 674.7 749.9 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 2020/6 2020 2021/6 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   196 156 -20 534 716 519 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   196 156 -20 534 716 519 0 0   EBIT / employee   66 32 -82 411 592 393 0 0   Net earnings / employee   17 -4 -76 298 282 147 0 0