Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L.J. HOLDING ÅRSLEV 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% 1.5% 2.9%   Bankruptcy risk   19.0% 16.1% 9.2% 4.6% 5.6% 5.9% 20.0% 16.4%   Credit score (0-100)   7 12 27 44 40 38 6 11   Credit rating   B BB BB BBB BBB BBB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   201 31.2 91.1 106 102 204 0.0 0.0   EBITDA   101 11.2 -33.9 55.4 41.8 104 0.0 0.0   EBIT   101 11.2 -33.9 55.4 41.8 104 0.0 0.0   Pre-tax profit (PTP)   59.9 9.9 -34.3 79.7 2.5 111.8 0.0 0.0   Net earnings   46.4 7.6 -26.8 62.0 2.0 87.2 0.0 0.0   Pre-tax profit without non-rec. items   59.9 9.9 -34.3 79.7 2.5 112 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   781 681 543 492 380 349 88.4 88.4   Interest-bearing liabilities   0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   881 693 571 515 438 464 88.4 88.4   Net Debt   -843 -693 -527 -485 -377 -322 -88.4 -88.4     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   201 31.2 91.1 106 102 204 0.0 0.0   Gross profit growth   69.8% -84.4% 191.8% 16.3% -3.7% 100.3% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   -100.0% 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)   881 693 571 515 438 464 88 88   Balance sheet change%   -72.9% -21.4% -17.7% -9.7% -14.9% 5.8% -80.9% 0.0%   Added value   100.7 11.2 -33.9 55.4 41.8 104.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,016 0 0 0 0 0 0 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 -1.0 1.0 2.0 3.0 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 (%)   50.2% 35.9% -37.3% 52.3% 41.0% 50.9% 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 %   4.9% 1.4% -5.0% 14.9% 12.0% 24.8% 0.0% 0.0%   ROI %   5.1% 1.5% -5.2% 15.6% 13.1% 30.7% 0.0% 0.0%   ROE %   5.7% 1.0% -4.4% 12.0% 0.5% 23.9% 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 %   88.6% 98.2% 95.2% 95.5% 86.6% 75.3% 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, %   -837.7% -6,183.2% 1,553.5% -875.2% -901.1% -309.7% 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 %   3.6% 1,147.0% 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   8.8 56.1 21.0 22.4 7.5 4.1 0.0 0.0   Current Ratio   8.8 56.1 21.0 22.4 7.5 4.1 0.0 0.0   Cash and cash equivalent   843.7 693.1 527.1 485.2 377.1 322.3 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   781.2 680.8 241.0 173.0 114.3 349.4 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 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   0 11 -34 55 42 104 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 11 -34 55 42 104 0 0   EBIT / employee   0 11 -34 55 42 104 0 0   Net earnings / employee   0 8 -27 62 2 87 0 0