Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

THOMAS LØNBIRK INVEST 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   1.3% 2.7% 1.1% 1.2% 1.1% 1.3% 7.6% 7.6%   Credit score (0-100)   81 60 83 82 82 79 32 32   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   394.7 0.1 1,392.3 1,193.4 1,875.4 842.0 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   -14.6 -138 -19.0 -25.6 527 -21.5 0.0 0.0   EBITDA   -14.6 -138 -19.0 -25.6 527 -21.5 0.0 0.0   EBIT   -14.6 -138 -19.0 -25.6 527 -21.5 0.0 0.0   Pre-tax profit (PTP)   5,017.9 34,425.5 3,040.9 10,846.9 12,661.9 16,259.3 0.0 0.0   Net earnings   5,017.9 34,425.5 3,040.9 10,846.9 12,661.9 16,100.4 0.0 0.0   Pre-tax profit without non-rec. items   5,018 34,426 3,041 10,847 12,662 16,259 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   33,596 67,472 40,512 47,759 58,721 73,986 68,361 68,361   Interest-bearing liabilities   7,965 1,048 540 2,071 450 466 0.0 0.0   Balance sheet total (assets)   45,789 68,529 41,065 49,842 59,184 74,624 68,361 68,361   Net Debt   7,965 1,048 540 -1,880 -9,942 -268 -68,361 -68,361     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   -14.6 -138 -19.0 -25.6 527 -21.5 0.0 0.0   Gross profit growth   -1.7% -844.8% 86.3% -34.8% 0.0% 0.0% 0.0% 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)   45,789 68,529 41,065 49,842 59,184 74,624 68,361 68,361   Balance sheet change%   52.0% 49.7% -40.1% 21.4% 18.7% 26.1% -8.4% 0.0%   Added value   -14.6 -138.2 -19.0 -25.6 527.2 -21.5 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   -3.0 -4.0 -5.0 -5.0 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 (%)   100.0% 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 %   13.5% 60.4% 5.6% 24.8% 23.5% 24.3% 0.0% 0.0%   ROI %   14.3% 62.7% 5.6% 24.8% 23.5% 24.4% 0.0% 0.0%   ROE %   15.8% 68.1% 5.6% 24.6% 23.8% 24.3% 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 %   73.4% 98.5% 98.7% 95.8% 99.2% 99.1% 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, %   -54,458.2% -758.4% -2,848.8% 7,355.3% -1,885.6% 1,246.7% 0.0% 0.0%   Gearing %   23.7% 1.6% 1.3% 4.3% 0.8% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.4% 3.3% 32.0% 10.7% 3.4% 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   0.7 7.5 19.5 42.6 40.3 29.4 0.0 0.0   Current Ratio   0.7 7.5 19.5 42.6 40.3 29.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 3,951.2 10,391.7 734.4 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   -3,526.6 6,877.5 10,243.2 14,787.3 7,807.7 17,785.8 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  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   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