Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LER 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.7% 2.4% 1.3% 1.1% 1.2% 1.2% 7.9% 7.8%   Credit score (0-100)   74 63 79 85 80 82 31 31   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   15.1 0.5 738.5 2,874.2 1,488.8 1,730.3 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   3,588 4,644 2,916 3,651 3,108 2,241 0.0 0.0   EBITDA   3,267 3,515 1,615 2,261 1,588 719 0.0 0.0   EBIT   5,138 34,968 2,686 3,845 1,550 5,719 0.0 0.0   Pre-tax profit (PTP)   8,836.8 40,766.7 5,185.1 12,728.0 3,995.4 5,268.0 0.0 0.0   Net earnings   8,580.8 33,300.9 4,683.0 11,937.9 3,486.7 4,063.4 0.0 0.0   Pre-tax profit without non-rec. items   8,837 40,767 5,185 12,728 3,995 5,268 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   30,972 65,908 70,399 60,038 60,000 65,000 0.0 0.0   Shareholders equity total   12,966 46,167 50,737 62,675 66,161 66,453 39,891 39,891   Interest-bearing liabilities   21,397 20,395 28,191 26,655 27,694 26,577 0.0 0.0   Balance sheet total (assets)   38,010 78,918 92,938 102,223 103,788 103,594 39,891 39,891   Net Debt   21,083 19,677 27,340 23,812 27,604 22,809 -39,891 -39,891     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   3,588 4,644 2,916 3,651 3,108 2,241 0.0 0.0   Gross profit growth   166.2% 29.4% -37.2% 25.2% -14.9% -27.9% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 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)   38,010 78,918 92,938 102,223 103,788 103,594 39,891 39,891   Balance sheet change%   29.3% 107.6% 17.8% 10.0% 1.5% -0.2% -61.5% 0.0%   Added value   5,209.6 35,083.6 2,737.7 3,894.5 1,599.8 5,719.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,241 34,821 4,439 -10,410 -76 5,000 -65,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 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 (%)   143.2% 752.9% 92.1% 105.3% 49.9% 255.2% 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 %   27.5% 70.6% 7.0% 13.6% 4.7% 5.6% 0.0% 0.0%   ROI %   28.6% 74.0% 7.3% 14.2% 4.8% 5.7% 0.0% 0.0%   ROE %   102.1% 112.6% 9.7% 21.1% 5.4% 6.1% 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 %   34.1% 58.5% 54.9% 61.7% 63.8% 64.4% 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, %   645.3% 559.8% 1,693.0% 1,052.9% 1,737.7% 3,171.7% 0.0% 0.0%   Gearing %   165.0% 44.2% 55.6% 42.5% 41.9% 40.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.4% 3.4% 1.9% 3.0% 2.1% 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   0.6 0.3 0.4 4.1 1.3 1.2 0.0 0.0   Current Ratio   0.6 0.3 0.4 3.7 1.3 1.0 0.0 0.0   Cash and cash equivalent   313.5 718.3 851.2 2,843.4 90.7 3,768.4 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   -1,792.0 -3,398.9 -4,422.4 15,690.3 1,270.5 201.3 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   5,210 17,542 1,369 1,947 800 2,860 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,267 1,757 807 1,131 794 360 0 0   EBIT / employee   5,138 17,484 1,343 1,922 775 2,860 0 0   Net earnings / employee   8,581 16,650 2,341 5,969 1,743 2,032 0 0