Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Loxar 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 N/A 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% 2.4% 2.4%   Bankruptcy risk   0.0% 33.5% 20.0% 17.7% 16.5% 15.7% 19.5% 19.5%   Credit score (0-100)   0 1 6 8 10 11 6 6   Credit rating   N/A C B B BB 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)  2018 N/A 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 1.1 -1.4 19.5 50.8 -24.8 0.0 0.0   EBITDA   0.0 1.1 -1.4 19.5 50.8 -24.8 0.0 0.0   EBIT   0.0 1.1 -1.4 19.5 50.8 -24.8 0.0 0.0   Pre-tax profit (PTP)   0.0 1.1 -1.5 19.4 50.4 -25.1 0.0 0.0   Net earnings   0.0 1.1 -1.5 15.0 39.2 -19.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1.1 -1.5 19.4 50.4 -25.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 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 8.9 7.4 22.4 61.6 41.7 1.7 1.7   Interest-bearing liabilities   0.0 0.0 0.8 0.0 4.5 16.0 0.0 0.0   Balance sheet total (assets)   0.0 8.6 7.9 33.1 87.3 68.3 1.7 1.7   Net Debt   0.0 -8.6 -7.1 -33.1 -80.6 -44.9 -1.7 -1.7     See the entire balance sheet 1000.0 Volume  2018 N/A 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 1.1 -1.4 19.5 50.8 -24.8 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 160.0% 0.0% 0.0% 0.0%   Employees   0 0 2 2 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   0 9 8 33 87 68 2 2   Balance sheet change%   0.0% 0.0% -8.6% 318.7% 163.6% -21.7% -97.5% 0.0%   Added value   0.0 1.1 -1.4 19.5 50.8 -24.8 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 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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% 100.0% 100.0% 100.0% 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 %   0.0% 13.2% -17.0% 95.3% 84.4% -31.9% 0.0% 0.0%   ROI %   0.0% 12.9% -16.6% 127.9% 115.0% -40.1% 0.0% 0.0%   ROE %   0.0% 12.9% -18.1% 100.7% 93.3% -38.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 97.7% 93.5% 67.6% 70.6% 61.1% 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, %   0.0% -758.0% 504.9% -169.4% -158.5% 180.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 10.6% 0.0% 7.2% 38.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 14.3% 26.3% 17.9% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 -41.2 15.4 3.1 3.4 2.6 0.0 0.0   Current Ratio   0.0 -41.2 15.4 3.1 3.4 2.6 0.0 0.0   Cash and cash equivalent   0.0 8.6 7.9 33.1 85.0 60.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 8.9 7.4 22.4 61.6 41.7 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 N/A 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 0 -1 10 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -1 10 0 0 0 0   EBIT / employee   0 0 -1 10 0 0 0 0   Net earnings / employee   0 0 -1 7 0 0 0 0