Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LF BYG HERNING 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.7% 0.6% 0.6% 0.7% 0.5% 0.9% 7.5% 7.3%   Credit score (0-100)   95 98 98 95 99 90 32 33   Credit rating   AA AA AA AA AAA A BB BBB   Credit limit (kDKK)   1,547.4 1,748.2 2,673.4 6,352.3 5,832.3 4,058.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,738 2,364 3,138 5,545 5,945 5,872 0.0 0.0   EBITDA   2,738 2,239 2,774 5,136 5,507 5,567 0.0 0.0   EBIT   4,345 2,254 9,110 33,928 5,441 2,028 0.0 0.0   Pre-tax profit (PTP)   3,799.5 2,365.9 8,344.5 37,531.0 2,920.1 -1,397.9 0.0 0.0   Net earnings   2,963.6 1,845.5 6,508.7 29,274.2 2,277.7 -1,090.5 0.0 0.0   Pre-tax profit without non-rec. items   3,800 2,366 8,345 37,531 2,920 -1,398 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   44,660 65,145 95,994 135,325 135,259 131,500 0.0 0.0   Shareholders equity total   14,645 16,490 22,999 52,273 54,551 50,384 50,304 50,304   Interest-bearing liabilities   28,106 40,599 62,996 84,103 70,167 69,108 0.0 0.0   Balance sheet total (assets)   51,545 65,479 96,585 153,517 139,829 132,884 50,304 50,304   Net Debt   28,106 40,596 62,996 83,993 68,880 67,883 -50,304 -50,304     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,738 2,364 3,138 5,545 5,945 5,872 0.0 0.0   Gross profit growth   127.6% -13.7% 32.7% 76.7% 7.2% -1.2% -100.0% 0.0%   Employees   0 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)   51,545 65,479 96,585 153,517 139,829 132,884 50,304 50,304   Balance sheet change%   20.4% 27.0% 47.5% 58.9% -8.9% -5.0% -62.1% 0.0%   Added value   4,345.3 2,253.9 9,109.9 33,933.4 5,446.7 2,066.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   43,917 20,485 30,849 39,325 -132 -3,797 -131,500 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   158.7% 95.4% 290.3% 611.9% 91.5% 34.5% 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 %   9.3% 5.0% 11.4% 31.6% 3.8% 1.5% 0.0% 0.0%   ROI %   9.6% 5.2% 11.6% 32.2% 3.8% 1.5% 0.0% 0.0%   ROE %   37.7% 11.9% 33.0% 77.8% 4.3% -2.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   28.4% 25.2% 23.8% 34.1% 39.0% 37.9% 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, %   1,026.7% 1,813.2% 2,271.3% 1,635.4% 1,250.7% 1,219.4% 0.0% 0.0%   Gearing %   191.9% 246.2% 273.9% 160.9% 128.6% 137.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.7% 1.6% 2.7% 3.4% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 1.1 1.8 0.6 0.0 0.0   Current Ratio   0.6 0.0 0.0 1.1 1.8 0.6 0.0 0.0   Cash and cash equivalent   0.0 3.5 0.0 109.5 1,287.0 1,224.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -4,017.4 -15,244.1 -17,150.9 1,255.4 1,969.8 -1,096.5 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 2,254 9,110 33,933 5,447 2,067 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 2,239 2,774 5,136 5,507 5,567 0 0   EBIT / employee   0 2,254 9,110 33,928 5,441 2,028 0 0   Net earnings / employee   0 1,845 6,509 29,274 2,278 -1,091 0 0