Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOOP PARTNERS PRINTING SOLUTIONS ApS

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% 1.3% 1.3%   Bankruptcy risk   5.6% 7.9% 8.8% 6.7% 3.0% 26.7% 7.5% 7.4%   Credit score (0-100)   42 32 28 34 57 1 9 10   Credit rating   BB B B BB BB C BB BB   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)  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   2,418 3,716 2,490 3,312 3,795 1,834 0.0 0.0   EBITDA   72.7 650 89.0 635 921 -1,492 0.0 0.0   EBIT   63.3 366 -56.8 477 760 -1,690 0.0 0.0   Pre-tax profit (PTP)   62.0 361.4 -61.4 454.4 707.5 -1,757.6 0.0 0.0   Net earnings   46.2 278.5 -25.3 346.4 540.1 -1,385.0 0.0 0.0   Pre-tax profit without non-rec. items   62.0 361 -61.4 454 708 -1,758 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   37.3 43.8 113 119 86.2 271 0.0 0.0   Shareholders equity total   103 469 444 790 1,330 -55.0 -105 -105   Interest-bearing liabilities   800 503 223 0.0 35.6 305 105 105   Balance sheet total (assets)   1,501 3,290 2,902 3,391 3,284 2,770 0.0 0.0   Net Debt   791 485 -629 -101 -28.9 305 105 105     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   2,418 3,716 2,490 3,312 3,795 1,834 0.0 0.0   Gross profit growth   4.8% 53.6% -33.0% 33.0% 14.6% -51.7% -100.0% 0.0%   Employees   4 4 3 4 4 4 0 0   Employee growth %   0.0% 0.0% -25.0% 33.3% 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)   1,501 3,290 2,902 3,391 3,284 2,770 0 0   Balance sheet change%   106.4% 119.2% -11.8% 16.9% -3.2% -15.6% -100.0% 0.0%   Added value   72.7 650.1 89.0 635.3 918.4 -1,492.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   655 -406 -205 -280 -323 -140 -271 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 -1.0 1.0 2.0 -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 (%)   2.6% 9.8% -2.3% 14.4% 20.0% -92.1% 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 %   5.7% 15.3% -1.8% 15.2% 22.9% -55.3% 0.0% 0.0%   ROI %   11.8% 38.6% -6.9% 65.6% 70.8% -202.0% 0.0% 0.0%   ROE %   35.6% 97.4% -5.5% 56.2% 51.0% -67.6% 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 %   6.9% 14.3% 15.3% 23.3% 40.5% -1.9% -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, %   1,087.5% 74.7% -706.4% -15.9% -3.1% -20.5% 0.0% 0.0%   Gearing %   776.8% 107.3% 50.3% 0.0% 2.7% -555.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.7% 1.3% 21.3% 312.9% 41.0% 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   0.9 1.3 1.0 1.1 1.5 0.7 0.0 0.0   Current Ratio   0.9 1.3 1.0 1.1 1.5 0.8 0.0 0.0   Cash and cash equivalent   9.1 17.6 852.2 100.9 64.4 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   -56.3 611.4 -53.4 272.2 973.5 -468.7 -52.5 -52.5   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   18 163 30 159 230 -373 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   18 163 30 159 230 -373 0 0   EBIT / employee   16 91 -19 119 190 -422 0 0   Net earnings / employee   12 70 -8 87 135 -346 0 0