Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lowly ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   0.0% 16.5% 8.0% 8.4% 9.5% 10.2% 16.9% 16.6%   Credit score (0-100)   0 11 30 28 25 23 10 11   Credit rating   N/A BB BB BB BB BB 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 386 0 0 0 0 0 0   Gross profit   0.0 194 85.0 -136 92.0 35.2 0.0 0.0   EBITDA   0.0 107 85.0 -136 92.0 35.2 0.0 0.0   EBIT   0.0 106 85.0 -136 92.0 35.2 0.0 0.0   Pre-tax profit (PTP)   0.0 102.1 83.3 -136.5 92.0 22.5 0.0 0.0   Net earnings   0.0 78.6 64.8 -107.0 71.8 14.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 102 83.3 -137 91.9 22.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 83.6 148 41.4 113 127 87.2 87.2   Interest-bearing liabilities   0.0 5.3 8.9 10.6 5.3 5.3 0.0 0.0   Balance sheet total (assets)   0.0 121 208 72.3 120 137 87.2 87.2   Net Debt   0.0 -115 -167 -17.2 -75.7 -108 -87.2 -87.2     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 386 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 194 85.0 -136 92.0 35.2 0.0 0.0   Gross profit growth   0.0% 0.0% -56.2% 0.0% 0.0% -61.7% -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)   0 121 208 72 120 137 87 87   Balance sheet change%   0.0% 0.0% 72.2% -65.2% 66.2% 14.4% -36.6% 0.0%   Added value   0.0 107.1 85.0 -135.7 92.0 35.2 0.0 0.0   Added value %   0.0% 27.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -2 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 27.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 27.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 54.4% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 20.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 20.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 26.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 87.5% 51.8% -96.9% 95.5% 27.5% 0.0% 0.0%   ROI %   0.0% 118.8% 69.1% -129.7% 108.3% 28.3% 0.0% 0.0%   ROE %   0.0% 94.0% 55.9% -112.8% 93.3% 12.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 69.3% 71.4% 57.2% 93.6% 92.5% 100.0% 100.0%   Relative indebtedness %   0.0% 9.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -21.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -107.7% -196.1% 12.7% -82.4% -305.4% 0.0% 0.0%   Gearing %   0.0% 6.3% 6.0% 25.7% 4.7% 4.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 131.1% 24.5% 8.7% 1.3% 244.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 3.3 3.5 2.3 15.6 13.4 0.0 0.0   Current Ratio   0.0 3.3 3.5 2.3 15.6 13.4 0.0 0.0   Cash and cash equivalent   0.0 120.6 175.6 27.8 81.0 112.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 15.7 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 31.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 83.6 148.4 41.4 112.5 127.2 0.0 0.0   Net working capital %   0.0% 21.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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