Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LÆGTESKOV 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.6% 5.4% 4.4% 4.4% 6.0% 5.9% 14.9% 14.6%   Credit score (0-100)   37 42 46 46 38 39 14 15   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)  2019 2019/12 2020 2020/12 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   318 351 261 61.0 312 274 0.0 0.0   EBITDA   297 351 261 61.0 312 274 0.0 0.0   EBIT   257 311 221 21.5 272 234 0.0 0.0   Pre-tax profit (PTP)   -55.0 184.9 109.0 466.3 65.5 16.1 0.0 0.0   Net earnings   -70.0 141.6 81.9 344.5 45.0 9.5 0.0 0.0   Pre-tax profit without non-rec. items   -55.0 185 109 466 65.5 16.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   4,231 4,193 4,153 4,114 4,074 4,060 0.0 0.0   Shareholders equity total   88.7 230 312 657 702 561 471 471   Interest-bearing liabilities   732 689 635 71.7 157 313 0.0 0.0   Balance sheet total (assets)   4,340 4,276 4,249 4,295 4,178 4,162 471 471   Net Debt   722 678 624 33.3 146 303 -471 -471     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 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   318 351 261 61.0 312 274 0.0 0.0   Gross profit growth   0.0% 10.1% -25.7% -76.6% 411.2% -12.2% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   -50.0% -100.0% 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)   4,340 4,276 4,249 4,295 4,178 4,162 471 471   Balance sheet change%   3.1% -1.5% -0.6% 1.1% -2.7% -0.4% -88.7% 0.0%   Added value   296.7 350.5 260.6 61.0 312.0 273.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   131 -77 -79 -79 -79 -54 -4,060 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 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 (%)   80.8% 88.7% 84.8% 35.1% 87.3% 85.5% 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 %   6.0% 7.2% 5.2% 16.3% 6.4% 5.6% 0.0% 0.0%   ROI %   6.5% 7.7% 5.6% 18.3% 7.3% 6.2% 0.0% 0.0%   ROE %   -3.3% 88.8% 30.2% 71.1% 6.6% 1.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   2.0% 5.4% 7.3% 15.3% 16.8% 13.5% 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, %   243.3% 193.6% 239.6% 54.5% 46.9% 110.6% 0.0% 0.0%   Gearing %   825.2% 299.0% 203.3% 10.9% 22.3% 55.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   29.4% 17.7% 16.9% 64.6% 181.3% 93.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.1 0.3 0.2 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.3 0.2 0.1 0.0 0.0   Cash and cash equivalent   10.2 10.2 10.2 38.4 10.2 10.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 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   -940.2 -872.8 -873.8 -508.4 -463.5 -632.4 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 2019/12 2020 2020/12 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   297 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   297 0 0 0 0 0 0 0   EBIT / employee   257 0 0 0 0 0 0 0   Net earnings / employee   -70 0 0 0 0 0 0 0