Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lph Byg A/S 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% 1.5% 1.5%   Bankruptcy risk   2.4% 2.2% 3.6% 4.1% 2.5% 2.5% 8.6% 8.4%   Credit score (0-100)   65 67 52 48 62 61 29 29   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.3 0.8 0.0 0.0 0.4 0.1 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   15,325 16,596 18,992 28,227 39,386 26,730 0.0 0.0   EBITDA   9,560 10,679 18,992 28,227 30,659 17,948 0.0 0.0   EBIT   9,275 10,376 18,992 28,227 30,192 17,384 0.0 0.0   Pre-tax profit (PTP)   9,016.5 10,061.8 8,858.0 15,122.0 29,491.3 17,023.9 0.0 0.0   Net earnings   7,008.0 7,833.9 8,858.0 15,122.0 22,986.1 13,259.4 0.0 0.0   Pre-tax profit without non-rec. items   9,017 10,062 18,992 28,227 29,491 17,024 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   3,621 948 0.0 0.0 1,342 1,874 0.0 0.0   Shareholders equity total   16,411 11,245 20,102 28,424 36,310 26,570 11,270 11,270   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   37,960 27,573 62,112 60,213 67,619 51,307 11,270 11,270   Net Debt   -24,300 -9,781 0.0 0.0 -44,924 -5,423 -11,270 -11,270     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   15,325 16,596 18,992 28,227 39,386 26,730 0.0 0.0   Gross profit growth   29.7% 8.3% 14.4% 48.6% 39.5% -32.1% -100.0% 0.0%   Employees   9 9 10 11 12 11 0 0   Employee growth %   28.6% 0.0% 11.1% 10.0% 9.1% -8.3% -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)   37,960 27,573 62,112 60,213 67,619 51,307 11,270 11,270   Balance sheet change%   27.4% -27.4% 125.3% -3.1% 12.3% -24.1% -78.0% 0.0%   Added value   9,559.7 10,679.1 18,992.0 28,227.0 30,191.8 17,948.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   301 -2,976 -948 0 874 -32 -1,874 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  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 (%)   60.5% 62.5% 100.0% 100.0% 76.7% 65.0% 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% 31.7% 42.4% 46.2% 47.3% 29.5% 0.0% 0.0%   ROI %   50.0% 59.8% 49.8% 46.2% 59.1% 48.3% 0.0% 0.0%   ROE %   45.5% 56.7% 56.5% 62.3% 71.0% 42.2% 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 %   48.1% 44.0% 100.0% 100.0% 55.3% 54.1% 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, %   -254.2% -91.6% 0.0% 0.0% -146.5% -30.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.5 2.3 0.0 0.0 2.8 2.7 0.0 0.0   Current Ratio   2.0 2.0 0.0 0.0 2.6 2.4 0.0 0.0   Cash and cash equivalent   24,300.2 9,780.6 0.0 0.0 44,924.3 5,423.1 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   16,934.3 13,237.3 0.0 0.0 40,596.0 28,530.5 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  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   1,062 1,187 1,899 2,566 2,516 1,632 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,062 1,187 1,899 2,566 2,555 1,632 0 0   EBIT / employee   1,031 1,153 1,899 2,566 2,516 1,580 0 0   Net earnings / employee   779 870 886 1,375 1,916 1,205 0 0