Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LoppeWorld 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% 3.6% 3.6%   Bankruptcy risk   12.7% 8.3% 7.0% 10.6% 6.7% 39.6% 18.2% 18.0%   Credit score (0-100)   20 31 34 22 35 0 8 8   Credit rating   BB BB BBB BB BBB C 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 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   598 601 718 552 611 246 0.0 0.0   EBITDA   -123 -25.0 261 -52.0 11.0 -429 0.0 0.0   EBIT   -133 -35.0 246 -68.0 6.0 -433 0.0 0.0   Pre-tax profit (PTP)   -133.4 -36.0 245.0 -72.0 2.0 -442.8 0.0 0.0   Net earnings   -133.4 -36.0 245.0 -72.0 2.0 -442.8 0.0 0.0   Pre-tax profit without non-rec. items   -133 -36.0 245 -72.0 2.0 -443 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   28.4 20.0 37.0 21.0 7.0 3.6 0.0 0.0   Shareholders equity total   -501 75.0 150 78.0 81.0 -362 -412 -412   Interest-bearing liabilities   612 0.0 41.0 73.0 43.0 144 412 412   Balance sheet total (assets)   598 702 802 760 665 334 0.0 0.0   Net Debt   447 -261 -324 -175 -132 22.9 412 412     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   598 601 718 552 611 246 0.0 0.0   Gross profit growth   -30.2% 0.5% 19.5% -23.1% 10.7% -59.7% -100.0% 0.0%   Employees   3 3 2 3 4 6 0 0   Employee growth %   0.0% 0.0% -33.3% 50.0% 33.3% 50.0% -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)   598 702 802 760 665 334 0 0   Balance sheet change%   -10.8% 17.4% 14.2% -5.2% -12.5% -49.7% -100.0% 0.0%   Added value   -123.4 -25.0 261.0 -52.0 22.0 -429.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -19 -18 2 -32 -19 -7 -4 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 1.0 -1.0 1.0 -1.0 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 (%)   -22.2% -5.8% 34.3% -12.3% 1.0% -175.7% 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 %   -12.4% -3.9% 32.7% -8.7% 0.8% -63.6% 0.0% 0.0%   ROI %   -21.7% -10.2% 185.0% -39.8% 4.4% -281.2% 0.0% 0.0%   ROE %   -21.0% -10.7% 217.8% -63.2% 2.5% -213.3% 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 %   -27.4% 10.7% 18.7% 10.3% 12.2% -52.0% -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, %   -362.6% 1,044.0% -124.1% 336.5% -1,200.0% -5.3% 0.0% 0.0%   Gearing %   -122.2% 0.0% 27.3% 93.6% 53.1% -39.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.3% 4.9% 7.0% 6.9% 10.8% 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   0.6 0.6 0.6 0.5 0.5 0.3 0.0 0.0   Current Ratio   1.0 0.9 1.1 1.0 1.2 0.5 0.0 0.0   Cash and cash equivalent   164.8 261.0 365.0 248.0 175.0 120.9 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   -10.8 -39.0 60.0 6.0 87.0 -252.2 -206.2 -206.2   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   -41 -8 131 -17 6 -72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -41 -8 131 -17 3 -72 0 0   EBIT / employee   -44 -12 123 -23 2 -72 0 0   Net earnings / employee   -44 -12 123 -24 1 -74 0 0