Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOOP PARTNERS PRINTING SOLUTIONS 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   14.9% 14.4% 14.4% 7.7% 30.0% 11.6% 20.5% 20.5%   Credit score (0-100)   15 15 14 31 1 21 5 5   Credit rating   BB BB BB BB C BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,716 2,490 3,312 3,795 1,834 4,573 0.0 0.0   EBITDA   650 89.0 635 921 -1,492 403 0.0 0.0   EBIT   366 -56.8 477 760 -1,690 309 0.0 0.0   Pre-tax profit (PTP)   361.4 -61.4 454.4 707.5 -1,757.6 222.4 0.0 0.0   Net earnings   278.5 -25.3 346.4 540.1 -1,385.0 160.1 0.0 0.0   Pre-tax profit without non-rec. items   361 -61.4 454 708 -1,758 222 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   43.8 113 119 86.2 271 192 0.0 0.0   Shareholders equity total   469 444 790 1,330 -55.0 105 55.1 55.1   Interest-bearing liabilities   503 223 0.0 35.6 305 1,077 0.0 0.0   Balance sheet total (assets)   3,290 2,902 3,391 3,284 2,770 3,090 55.1 55.1   Net Debt   485 -629 -101 -28.9 305 1,077 -55.1 -55.1     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,716 2,490 3,312 3,795 1,834 4,573 0.0 0.0   Gross profit growth   53.6% -33.0% 33.0% 14.6% -51.7% 149.3% -100.0% 0.0%   Employees   4 3 4 4 4 6 0 0   Employee growth %   0.0% -25.0% 33.3% 0.0% 0.0% 50.0% -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)   3,290 2,902 3,391 3,284 2,770 3,090 55 55   Balance sheet change%   119.2% -11.8% 16.9% -3.2% -15.6% 11.6% -98.2% 0.0%   Added value   650.1 89.0 635.3 921.4 -1,528.6 403.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -406 -205 -280 -323 -140 -174 -192 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   9.8% -2.3% 14.4% 20.0% -92.1% 6.8% 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 %   15.3% -1.8% 15.2% 22.9% -55.3% 10.7% 0.0% 0.0%   ROI %   38.6% -6.9% 65.6% 70.8% -202.0% 42.7% 0.0% 0.0%   ROE %   97.4% -5.5% 56.2% 51.0% -67.6% 11.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   14.3% 15.3% 23.3% 40.5% -1.9% 3.6% 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, %   74.7% -706.4% -15.9% -3.1% -20.5% 266.9% 0.0% 0.0%   Gearing %   107.3% 50.3% 0.0% 2.7% -555.3% 1,024.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 1.3% 21.3% 312.9% 41.0% 13.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.3 1.0 1.1 1.5 0.7 0.8 0.0 0.0   Current Ratio   1.3 1.0 1.1 1.5 0.8 0.9 0.0 0.0   Cash and cash equivalent   17.6 852.2 100.9 64.4 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   611.4 -53.4 272.2 973.5 -468.7 -229.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   163 30 159 230 -382 67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   163 30 159 230 -373 67 0 0   EBIT / employee   91 -19 119 190 -422 51 0 0   Net earnings / employee   70 -8 87 135 -346 27 0 0