CVR number 31756286
Industry 68.3110 Real estate agencies

LOKALBOLIG FREDERIKSBERG ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.1% 2.1% 2.1% 2.1% 2.1%  
Bankruptcy risk  5.2% 5.2% 2.1% 6.4% 2.6%  
Credit score (0-100)  44 43 65 36 60  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.1 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  3,760 4,859 2,365 1,504 2,629  
EBITDA  1,839 2,827 402 -166 682  
EBIT  1,825 2,808 384 -195 660  
Pre-tax profit (PTP)  1,801.2 2,778.3 396.5 -177.2 663.9  
Net earnings  1,400.9 2,161.9 303.8 -144.5 513.8  
Pre-tax profit without non-rec. items  1,801 2,778 397 -177 664  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  79.0 60.4 41.9 72.9 37.6  
Shareholders equity total  1,175 2,337 1,641 996 1,510  
Interest-bearing liabilities  0.0 17.6 510 1,208 791  
Balance sheet total (assets)  3,106 4,461 3,376 3,251 3,399  
Net Debt  -2,460 -2,452 510 1,208 791  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,760 4,859 2,365 1,504 2,629  
Gross profit growth  118.7% 29.2% -51.3% -36.4% 74.8%  
Employees  5 4 4 4 4  
Employee growth %  0.0% -20.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,106 4,461 3,376 3,251 3,399  
Balance sheet change%  181.8% 43.6% -24.3% -3.7% 4.5%  
Added value  1,839.2 2,827.0 402.4 -176.3 681.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  65 -37 -37 2 -57  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 -1.0 1.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  48.5% 57.8% 16.2% -13.0% 25.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  82.3% 74.2% 11.0% -2.8% 23.2%  
ROI %  193.3% 155.8% 19.2% -4.3% 34.2%  
ROE %  123.0% 123.1% 15.3% -11.0% 41.0%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  46.3% 57.5% 51.0% 32.5% 45.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -133.8% -86.7% 126.8% -728.1% 116.1%  
Gearing %  0.0% 0.8% 31.1% 121.3% 52.4%  
Net interest  0 0 0 0 0  
Financing costs %  7.5% 342.5% 13.4% 9.8% 10.7%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  2.9 3.8 2.1 1.4 1.9  
Current Ratio  1.9 2.8 1.9 1.3 1.8  
Cash and cash equivalent  2,460.3 2,469.4 0.0 0.0 0.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,316.6 2,716.9 1,514.0 744.9 1,407.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  368 707 101 -44 170  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  368 707 101 -41 170  
EBIT / employee  365 702 96 -49 165  
Net earnings / employee  280 540 76 -36 128