Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lorepa A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 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   0.0% 0.0% 6.1% 2.7% 1.4% 2.7% 19.7% 19.7%   Credit score (0-100)   0 0 38 59 77 60 6 6   Credit rating   N/A N/A BBB BBB A BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 140.9 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 -58 -118 332 -253 -253 -253   Gross profit   0.0 0.0 -68.8 -134 316 -261 0.0 0.0   EBITDA   0.0 0.0 -68.8 -134 316 -261 0.0 0.0   EBIT   0.0 0.0 -68.8 -134 316 -261 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -72.9 -135.4 309.2 -257.1 0.0 0.0   Net earnings   0.0 0.0 -72.9 -135.4 309.2 -257.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -72.9 -135 309 -257 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 1,037 23,218 23,527 23,288 -12,752 -12,752   Interest-bearing liabilities   0.0 0.0 0.1 0.1 0.0 0.0 12,752 12,752   Balance sheet total (assets)   0.0 0.0 6,636 24,098 23,550 23,318 0.0 0.0   Net Debt   0.0 0.0 -52.5 -2,903 -2,024 -2,027 12,752 12,752     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 -58 -118 332 -253 -253 -253   Net sales growth   0.0% 0.0% 0.0% 105.4% -380.7% -176.2% 0.0% 0.0%   Gross profit   0.0 0.0 -68.8 -134 316 -261 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -94.4% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 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)   0 0 6,636 24,098 23,550 23,318 0 0   Balance sheet change%   0.0% 0.0% 0.0% 263.1% -2.3% -1.0% -100.0% 0.0%   Added value   0.0 0.0 -68.8 -133.9 316.3 -260.7 0.0 0.0   Added value %   0.0% 0.0% 119.5% 113.1% 95.2% 103.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 119.5% 113.1% 95.2% 103.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 95.2% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 126.6% 114.4% 93.1% 101.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 126.6% 114.4% 93.1% 101.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 126.6% 114.4% 93.1% 101.6% 0.0% 0.0%   ROA %   0.0% 0.0% -1.0% -0.9% 1.3% -1.1% 0.0% 0.0%   ROI %   0.0% 0.0% -6.6% -1.1% 1.4% -1.1% 0.0% 0.0%   ROE %   0.0% 0.0% -7.0% -1.1% 1.3% -1.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 15.6% 96.3% 99.9% 99.9% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% -9,720.4% -743.5% 6.9% -11.9% -5,038.4% -5,038.4%   Relative net indebtedness %   0.0% 0.0% -9,629.2% 1,710.7% -602.6% 789.0% -5,038.4% -5,038.4%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 76.2% 2,169.0% -639.9% 777.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11,211.0% 2,216.3% 19,040.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 19.8 666.6 509.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 19.8 666.6 509.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 52.5 2,903.5 2,024.0 2,027.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 0.0 324.4 293.3 306.2 467.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% -91.2% -14,750.5% 4,620.6% -6,063.7% 0.0% 0.0%   Net working capital   0.0 0.0 -5,546.2 16,570.8 15,321.0 15,316.9 -6,376.0 -6,376.0   Net working capital %   0.0% 0.0% 9,629.2% -14,007.0% 4,613.7% -6,051.8% 2,519.2% 2,519.2%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 332 -253 0 0   Added value / employee   0 0 0 0 316 -261 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 316 -261 0 0   EBIT / employee   0 0 0 0 316 -261 0 0   Net earnings / employee   0 0 0 0 309 -257 0 0