Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LUNDHØJ JENSEN BYG 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   3.5% 3.3% 4.8% 2.7% 4.1% 5.5% 9.6% 9.4%   Credit score (0-100)   55 56 45 59 48 40 26 26   Credit rating   BBB BBB BBB BBB BBB 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   2,779 2,491 1,340 2,566 1,390 1,177 0.0 0.0   EBITDA   695 881 375 1,727 486 113 0.0 0.0   EBIT   492 686 217 1,569 363 57.8 0.0 0.0   Pre-tax profit (PTP)   474.8 624.2 136.8 1,459.6 218.2 32.9 0.0 0.0   Net earnings   366.8 485.2 128.1 1,129.5 168.5 29.0 0.0 0.0   Pre-tax profit without non-rec. items   475 624 137 1,460 218 32.9 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   486 467 350 191 53.5 96.2 0.0 0.0   Shareholders equity total   752 877 1,005 2,135 2,303 2,333 2,249 2,249   Interest-bearing liabilities   1,991 2,929 3,283 4,884 5,066 4,474 0.0 0.0   Balance sheet total (assets)   3,421 5,860 5,218 7,668 7,780 7,091 2,249 2,249   Net Debt   1,728 2,374 3,280 4,884 5,066 4,170 -2,249 -2,249     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   2,779 2,491 1,340 2,566 1,390 1,177 0.0 0.0   Gross profit growth   16.5% -10.4% -46.2% 91.5% -45.8% -15.3% -100.0% 0.0%   Employees   5 3 3 2 2 3 0 0   Employee growth %   0.0% -40.0% 0.0% -33.3% 0.0% 50.0% -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)   3,421 5,860 5,218 7,668 7,780 7,091 2,249 2,249   Balance sheet change%   -5.6% 71.3% -11.0% 46.9% 1.5% -8.9% -68.3% 0.0%   Added value   694.8 881.0 374.6 1,727.3 521.3 113.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -77 -215 -275 -317 -260 -13 -96 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 5.0 5.0 5.0 5.0 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 (%)   17.7% 27.5% 16.2% 61.2% 26.1% 4.9% 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 %   13.9% 14.8% 3.9% 24.4% 4.7% 2.5% 0.0% 0.0%   ROI %   18.9% 20.9% 5.4% 27.5% 5.0% 2.6% 0.0% 0.0%   ROE %   45.4% 59.6% 13.6% 71.9% 7.6% 1.3% 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 %   22.0% 15.0% 19.3% 27.8% 29.6% 32.9% 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, %   248.8% 269.5% 875.8% 282.8% 1,042.3% 3,687.4% 0.0% 0.0%   Gearing %   264.7% 333.9% 326.6% 228.8% 219.9% 191.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 2.5% 2.6% 2.7% 2.9% 3.2% 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   1.1 1.1 1.2 1.4 1.4 1.5 0.0 0.0   Current Ratio   1.1 1.1 1.2 1.4 1.4 1.5 0.0 0.0   Cash and cash equivalent   262.9 555.1 3.1 0.0 0.0 304.1 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   265.7 410.4 664.6 2,035.6 2,266.8 2,243.0 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   139 294 125 864 261 38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   139 294 125 864 243 38 0 0   EBIT / employee   98 229 72 785 182 19 0 0   Net earnings / employee   73 162 43 565 84 10 0 0