Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Leadpoint 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   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   13.8% 11.0% 7.5% 6.3% 6.0% 5.0% 15.0% 15.0%   Credit score (0-100)   17 22 31 37 38 44 14 14   Credit rating   BB BB BB BBB BBB BBB 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)  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   59.1 369 997 1,021 1,232 1,543 0.0 0.0   EBITDA   34.5 84.1 103 224 205 450 0.0 0.0   EBIT   33.7 68.5 86.9 209 205 450 0.0 0.0   Pre-tax profit (PTP)   33.7 68.5 84.0 206.5 197.7 447.6 0.0 0.0   Net earnings   25.4 54.4 65.3 160.7 153.0 348.3 0.0 0.0   Pre-tax profit without non-rec. items   33.7 68.5 84.0 206 198 448 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   46.1 30.5 14.8 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   35.4 95.4 159 320 379 627 287 287   Interest-bearing liabilities   14.6 14.6 14.6 14.6 13.1 13.1 0.0 0.0   Balance sheet total (assets)   67.7 274 418 732 860 1,106 287 287   Net Debt   0.2 -97.2 -191 -337 -430 -526 -287 -287     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   59.1 369 997 1,021 1,232 1,543 0.0 0.0   Gross profit growth   0.0% 524.5% 169.9% 2.5% 20.6% 25.2% -100.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   68 274 418 732 860 1,106 287 287   Balance sheet change%   0.0% 304.3% 52.9% 75.0% 17.4% 28.6% -74.0% 0.0%   Added value   34.5 84.1 102.5 223.6 220.2 450.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   45 -31 -31 -30 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   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   57.1% 18.5% 8.7% 20.4% 16.7% 29.2% 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 %   49.9% 40.1% 25.1% 36.3% 25.8% 45.9% 0.0% 0.0%   ROI %   67.4% 85.6% 61.2% 82.2% 56.6% 87.4% 0.0% 0.0%   ROE %   71.8% 83.2% 51.3% 67.1% 43.8% 69.2% 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 %   52.4% 34.9% 38.0% 43.7% 44.1% 56.7% 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, %   0.7% -115.6% -186.4% -150.6% -209.6% -116.8% 0.0% 0.0%   Gearing %   41.2% 15.3% 9.2% 4.6% 3.5% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 20.2% 15.8% 57.0% 28.4% 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 1.4 1.6 1.8 1.8 2.3 0.0 0.0   Current Ratio   0.7 1.4 1.6 1.8 1.8 2.3 0.0 0.0   Cash and cash equivalent   14.4 111.8 205.7 351.5 443.5 539.5 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   -10.6 65.0 144.4 319.9 379.2 627.1 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 0 150 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 150 0 0   EBIT / employee   0 0 0 0 0 150 0 0   Net earnings / employee   0 0 0 0 0 116 0 0