Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEAP TECHNOLOGY 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   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   5.4% 3.0% 2.2% 1.3% 22.9% 21.0% 16.0% 15.8%   Credit score (0-100)   43 58 66 78 3 4 12 12   Credit rating   BBB BBB BBB A B B BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 22.3 -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   1,021 1,558 1,171 1,981 1,254 167 0.0 0.0   EBITDA   -80.3 1,174 762 682 -999 96.9 0.0 0.0   EBIT   -102 1,163 757 682 -3,734 96.9 0.0 0.0   Pre-tax profit (PTP)   -201.8 1,177.1 741.3 721.3 -3,909.6 -73.0 0.0 0.0   Net earnings   -152.3 950.0 667.6 650.1 -3,683.6 -73.0 0.0 0.0   Pre-tax profit without non-rec. items   -202 1,177 741 721 -3,910 -73.0 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   17.3 5.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -932 17.8 685 1,336 -2,348 -2,421 -2,581 -2,581   Interest-bearing liabilities   1,770 1,863 1,794 2,021 2,239 679 2,581 2,581   Balance sheet total (assets)   994 2,061 3,094 3,951 54.8 19.9 0.0 0.0   Net Debt   1,770 1,863 1,794 2,021 2,239 679 2,581 2,581     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   1,021 1,558 1,171 1,981 1,254 167 0.0 0.0   Gross profit growth   -17.8% 52.6% -24.8% 69.1% -36.7% -86.7% -100.0% 0.0%   Employees   2 2 3 0 0 0 0 0   Employee growth %   -33.3% 0.0% 50.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   994 2,061 3,094 3,951 55 20 0 0   Balance sheet change%   4.2% 107.3% 50.1% 27.7% -98.6% -63.7% -100.0% 0.0%   Added value   -80.3 1,174.4 762.4 681.8 -3,733.8 96.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -42 945 1,031 723 -5,469 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 1.0 2.0 3.0 -1.0 1.0 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 (%)   -10.0% 74.6% 64.6% 34.4% -297.7% 58.0% 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 %   -3.4% 66.2% 33.6% 24.7% -117.5% 4.0% 0.0% 0.0%   ROI %   -3.8% 72.2% 38.8% 28.2% -128.3% 6.7% 0.0% 0.0%   ROE %   -15.6% 187.8% 189.9% 64.3% -529.9% -195.4% 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 %   -48.4% 0.9% 22.1% 33.8% -97.7% -99.2% -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, %   -2,203.3% 158.6% 235.4% 296.4% -224.0% 700.4% 0.0% 0.0%   Gearing %   -189.9% 10,491.8% 261.8% 151.3% -95.3% -28.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.6% 7.8% 6.8% 7.8% 8.3% 11.7% 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   0.4 0.4 0.3 0.3 0.0 0.0 0.0 0.0   Current Ratio   0.4 0.4 0.3 0.3 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -1,134.6 -1,279.8 -1,642.3 -1,766.0 -2,348.1 -2,421.1 -1,290.6 -1,290.6   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   -40 587 254 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -40 587 254 0 0 0 0 0   EBIT / employee   -51 581 252 0 0 0 0 0   Net earnings / employee   -76 475 223 0 0 0 0 0