Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lotte Damkjær Holding 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   1.1% 0.9% 0.6% 0.7% 1.0% 0.6% 7.9% 7.9%   Credit score (0-100)   87 91 98 95 86 97 31 31   Credit rating   A A AA AA A AA BB BB   Credit limit (kDKK)   4,497.8 9,294.4 13,091.8 13,731.3 6,515.0 13,172.9 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   0.0 0.0 0.0 0.0 -137 -102 0.0 0.0   EBITDA   -184 -99.2 -142 -145 -137 -102 0.0 0.0   EBIT   -184 -99.2 -142 -145 -137 -102 0.0 0.0   Pre-tax profit (PTP)   -5,250.0 23,871.9 17,724.4 17,168.7 -21,235.5 11,258.7 0.0 0.0   Net earnings   -2,617.6 18,575.4 13,638.9 11,881.3 -16,932.6 8,323.1 0.0 0.0   Pre-tax profit without non-rec. items   -5,250 23,872 17,724 17,169 -21,235 11,259 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   200 200 200 200 200 200 0.0 0.0   Shareholders equity total   101,903 118,979 132,617 144,499 127,566 135,889 134,889 134,889   Interest-bearing liabilities   0.0 0.0 16,387 74,910 55,648 41,672 0.0 0.0   Balance sheet total (assets)   138,349 137,422 152,946 224,496 183,307 177,677 134,889 134,889   Net Debt   -111,339 -113,782 -105,190 -57,606 -32,572 -54,931 -134,889 -134,889     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   0.0 0.0 0.0 0.0 -137 -102 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 25.8% 0.0% 0.0%   Employees   0 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)   138,349 137,422 152,946 224,496 183,307 177,677 134,889 134,889   Balance sheet change%   -11.4% -0.7% 11.3% 46.8% -18.3% -3.1% -24.1% 0.0%   Added value   -184.4 -99.2 -141.5 -144.8 -136.9 -101.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -200 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 (%)   0.0% 0.0% 0.0% 0.0% 100.0% 100.0% 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 %   8.2% 17.5% 12.4% 9.4% 0.7% 7.3% 0.0% 0.0%   ROI %   9.4% 21.9% 13.4% 9.6% 0.7% 7.3% 0.0% 0.0%   ROE %   -2.0% 16.8% 10.8% 8.6% -12.4% 6.3% 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 %   73.7% 86.6% 86.7% 64.4% 69.6% 76.5% 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, %   60,385.4% 114,719.1% 74,329.2% 39,788.3% 23,789.2% 54,056.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 12.4% 51.8% 43.6% 30.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.2% 1.3% 34.8% 4.0% 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   3.2 6.2 6.5 1.9 2.0 2.5 0.0 0.0   Current Ratio   3.2 6.2 6.5 1.9 2.0 2.5 0.0 0.0   Cash and cash equivalent   111,338.6 113,781.9 121,577.4 132,516.0 88,219.7 96,602.7 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   -30,693.9 -6,622.0 -6,746.8 -58,287.8 -27,568.1 -31,402.3 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 -99 -142 -145 -137 -102 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -99 -142 -145 -137 -102 0 0   EBIT / employee   0 -99 -142 -145 -137 -102 0 0   Net earnings / employee   0 18,575 13,639 11,881 -16,933 8,323 0 0