Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LN 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   2.1% 2.0% 1.3% 2.0% 1.6% 1.9% 11.4% 11.4%   Credit score (0-100)   68 69 80 68 73 69 21 21   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.1 10.5 0.1 1.6 0.4 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   230 251 289 395 562 672 0.0 0.0   EBITDA   230 251 289 395 562 672 0.0 0.0   EBIT   207 229 263 305 460 559 0.0 0.0   Pre-tax profit (PTP)   101.8 127.7 76.6 143.8 249.6 146.5 0.0 0.0   Net earnings   78.1 99.2 58.7 111.6 191.6 112.7 0.0 0.0   Pre-tax profit without non-rec. items   102 128 76.6 144 250 146 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   3,536 3,863 7,003 9,488 9,411 10,453 0.0 0.0   Shareholders equity total   340 439 498 609 801 914 864 864   Interest-bearing liabilities   3,356 3,325 6,401 6,369 8,325 9,287 0.0 0.0   Balance sheet total (assets)   3,890 4,001 7,174 9,526 9,456 10,495 864 864   Net Debt   3,011 3,191 6,260 6,361 8,311 9,279 -864 -864     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   230 251 289 395 562 672 0.0 0.0   Gross profit growth   -1.7% 9.5% 15.0% 36.5% 42.2% 19.7% -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)   3,890 4,001 7,174 9,526 9,456 10,495 864 864   Balance sheet change%   4.8% 2.9% 79.3% 32.8% -0.7% 11.0% -91.8% 0.0%   Added value   229.6 251.5 289.2 394.8 549.6 672.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 304 3,114 2,396 -178 929 -10,453 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 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 (%)   90.0% 90.9% 91.0% 77.4% 82.0% 83.2% 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 %   5.4% 5.8% 4.7% 3.7% 4.8% 5.6% 0.0% 0.0%   ROI %   5.5% 5.9% 4.8% 4.3% 5.6% 5.7% 0.0% 0.0%   ROE %   25.9% 25.5% 12.5% 20.2% 27.2% 13.1% 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 %   8.8% 11.0% 6.9% 6.4% 8.5% 8.7% 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, %   1,311.3% 1,269.1% 2,164.4% 1,611.3% 1,480.0% 1,380.7% 0.0% 0.0%   Gearing %   987.3% 757.2% 1,285.9% 1,045.1% 1,039.4% 1,016.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 3.0% 3.8% 2.5% 2.9% 4.7% 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 0.4 0.3 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.1 0.4 0.3 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   345.5 134.1 141.0 7.6 14.4 8.2 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   25.5 -192.6 -348.4 -2,857.4 -780.6 -1,188.9 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   230 251 289 395 550 672 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   230 251 289 395 562 672 0 0   EBIT / employee   207 229 263 305 460 559 0 0   Net earnings / employee   78 99 59 112 192 113 0 0