Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LIFTRA IP 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% 1.5% 1.1%   Bankruptcy risk   6.5% 2.0% 1.4% 1.5% 1.4% 1.0% 5.2% 4.9%   Credit score (0-100)   38 70 78 75 78 86 43 45   Credit rating   BBB A A A A A BBB BBB   Credit limit (kDKK)   0.0 0.3 24.0 30.9 107.3 601.6 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   152 1,538 921 4,391 7,080 3,946 0.0 0.0   EBITDA   152 1,538 921 4,391 7,080 3,946 0.0 0.0   EBIT   10.5 1,354 700 4,027 6,682 3,391 0.0 0.0   Pre-tax profit (PTP)   3.0 1,333.0 701.5 3,981.5 6,639.2 3,434.9 0.0 0.0   Net earnings   2.4 1,039.7 547.2 3,105.6 5,178.0 2,668.4 0.0 0.0   Pre-tax profit without non-rec. items   3.0 1,333 702 3,982 6,639 3,435 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   762 1,802 2,349 4,455 6,633 7,301 7,221 7,221   Interest-bearing liabilities   0.0 1,456 448 3,485 8,008 11,653 0.0 0.0   Balance sheet total (assets)   1,049 4,155 3,520 10,369 18,515 21,311 7,221 7,221   Net Debt   -17.1 1,456 447 3,481 7,956 11,640 -4,043 -4,043     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   152 1,538 921 4,391 7,080 3,946 0.0 0.0   Gross profit growth   -19.0% 911.3% -40.1% 377.0% 61.2% -44.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,049 4,155 3,520 10,369 18,515 21,311 7,221 7,221   Balance sheet change%   -14.7% 295.9% -15.3% 194.6% 78.6% 15.1% -66.1% 0.0%   Added value   152.1 1,537.9 920.6 4,391.4 7,046.3 3,945.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3 492 -39 591 631 1,819 -3,037 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 (%)   6.9% 88.0% 76.0% 91.7% 94.4% 85.9% 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 %   0.9% 52.0% 18.3% 58.0% 47.2% 19.4% 0.0% 0.0%   ROI %   1.1% 61.8% 21.0% 69.0% 56.9% 21.6% 0.0% 0.0%   ROE %   0.3% 81.1% 26.4% 91.3% 93.4% 38.3% 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 %   72.6% 43.4% 66.7% 43.0% 35.8% 34.3% 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, %   -11.2% 94.6% 48.6% 79.3% 112.4% 295.0% 0.0% 0.0%   Gearing %   0.0% 80.8% 19.1% 78.2% 120.7% 159.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 2.9% 0.1% 2.3% 3.2% 4.3% 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   0.2 1.2 2.0 1.4 1.3 1.2 0.0 0.0   Current Ratio   0.2 1.2 2.0 1.4 1.3 1.2 0.0 0.0   Cash and cash equivalent   17.1 0.0 0.5 3.5 52.1 12.8 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   -158.9 409.4 842.7 2,225.5 3,614.5 2,443.8 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0