Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OLE LUND-THOMSEN. EJENDOMSADMINISTRATION 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.9% 3.4% 6.2% 7.1% 4.7% 14.3% 13.0% 13.0%   Credit score (0-100)   61 56 39 35 45 14 17 17   Credit rating   BBB BBB BBB BBB BBB BB 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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,148 1,089 868 120 -210 -183 0.0 0.0   EBITDA   93.4 102 264 -282 -210 -183 0.0 0.0   EBIT   93.4 102 264 -282 -210 -183 0.0 0.0   Pre-tax profit (PTP)   1,523.4 570.3 -651.4 99.4 1,990.3 -2,017.5 0.0 0.0   Net earnings   1,296.8 443.3 -651.4 99.4 1,672.9 -2,017.5 0.0 0.0   Pre-tax profit without non-rec. items   1,523 570 -651 99.4 1,990 -2,017 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,509 3,902 3,198 3,243 4,856 1,243 1,043 1,043   Interest-bearing liabilities   395 164 380 412 491 59.3 0.0 0.0   Balance sheet total (assets)   4,623 4,896 3,958 3,746 5,713 1,658 1,043 1,043   Net Debt   -4,068 -4,714 -3,564 -3,223 -5,093 -1,599 -1,043 -1,043     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   1,148 1,089 868 120 -210 -183 0.0 0.0   Gross profit growth   0.0% -5.1% -20.3% -86.2% 0.0% 13.1% 0.0% 0.0%   Employees   3 3 2 2 1 1 0 0   Employee growth %   0.0% 0.0% -33.3% 0.0% -50.0% 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)   4,623 4,896 3,958 3,746 5,713 1,658 1,043 1,043   Balance sheet change%   0.0% 5.9% -19.2% -5.3% 52.5% -71.0% -37.1% 0.0%   Added value   93.4 102.3 264.1 -281.8 -210.4 -182.9 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 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   8.1% 9.4% 30.4% -235.1% 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 %   33.5% 12.6% 7.0% 8.2% 42.9% -2.8% 0.0% 0.0%   ROI %   39.7% 15.1% 8.1% 8.7% 45.1% -3.2% 0.0% 0.0%   ROE %   37.0% 12.0% -18.3% 3.1% 41.3% -66.2% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   75.9% 79.7% 80.8% 86.6% 85.0% 75.0% 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, %   -4,355.3% -4,607.0% -1,349.3% 1,143.9% 2,420.7% 873.9% 0.0% 0.0%   Gearing %   11.2% 4.2% 11.9% 12.7% 10.1% 4.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.4% 11.4% 353.3% 54.3% 8.7% 695.2% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   5.2 5.5 5.2 7.5 10.4 4.0 0.0 0.0   Current Ratio   5.2 5.5 5.2 7.5 10.4 4.0 0.0 0.0   Cash and cash equivalent   4,462.3 4,877.7 3,944.1 3,635.7 5,584.2 1,658.0 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   -700.9 -834.8 -720.5 -273.9 -390.1 -308.6 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   31 34 132 -141 -210 -183 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   31 34 132 -141 -210 -183 0 0   EBIT / employee   31 34 132 -141 -210 -183 0 0   Net earnings / employee   432 148 -326 50 1,673 -2,017 0 0