Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARS BANK 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  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% 0.9% 0.9% 1.0% 0.9% 1.0% 8.5% 8.3%   Credit score (0-100)   86 90 90 85 89 85 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   313.4 594.5 695.9 420.9 668.0 484.0 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   475 487 558 390 478 471 0.0 0.0   EBITDA   475 487 558 390 453 371 0.0 0.0   EBIT   330 338 407 239 302 219 0.0 0.0   Pre-tax profit (PTP)   193.6 256.5 334.8 159.6 216.4 138.1 0.0 0.0   Net earnings   151.0 202.5 291.1 126.7 170.6 120.6 0.0 0.0   Pre-tax profit without non-rec. items   194 257 335 160 216 138 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   9,416 9,427 9,276 9,126 8,975 8,964 0.0 0.0   Shareholders equity total   7,786 7,989 8,280 7,906 8,147 8,268 8,143 8,143   Interest-bearing liabilities   3,090 1,775 1,394 2,033 2,146 2,321 0.0 0.0   Balance sheet total (assets)   11,155 10,068 9,960 10,183 10,503 10,962 8,143 8,143   Net Debt   2,280 1,134 711 1,021 622 1,774 -8,143 -8,143     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   475 487 558 390 478 471 0.0 0.0   Gross profit growth   -30.2% 2.5% 14.4% -30.1% 22.5% -1.3% -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)   11,155 10,068 9,960 10,183 10,503 10,962 8,143 8,143   Balance sheet change%   16.5% -9.7% -1.1% 2.2% 3.1% 4.4% -25.7% 0.0%   Added value   475.3 487.4 557.6 389.9 452.5 370.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   271 -139 -301 -301 -301 -163 -8,964 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 (%)   69.4% 69.3% 73.0% 61.4% 63.2% 46.5% 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 %   3.2% 3.2% 4.1% 2.4% 2.9% 2.5% 0.0% 0.0%   ROI %   3.2% 3.2% 4.1% 2.4% 2.9% 2.6% 0.0% 0.0%   ROE %   2.3% 2.6% 3.6% 1.6% 2.1% 1.5% 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 %   69.8% 79.4% 83.1% 77.6% 77.6% 75.4% 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, %   479.6% 232.7% 127.5% 262.0% 137.4% 478.7% 0.0% 0.0%   Gearing %   39.7% 22.2% 16.8% 25.7% 26.3% 28.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 3.3% 4.6% 4.6% 4.1% 5.9% 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   0.5 2.5 6.4 25.5 20.7 8.1 0.0 0.0   Current Ratio   0.5 2.5 6.4 25.5 20.7 8.1 0.0 0.0   Cash and cash equivalent   810.5 640.4 683.4 1,011.5 1,524.9 547.6 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   -1,461.4 380.7 576.7 1,016.1 1,453.8 1,752.4 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  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   475 487 558 390 453 371 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   475 487 558 390 453 371 0 0   EBIT / employee   330 338 407 239 302 219 0 0   Net earnings / employee   151 203 291 127 171 121 0 0