Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lovely Nails 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   31.1% 21.5% 23.5% 20.1% 24.5% 23.1% 20.6% 20.4%   Credit score (0-100)   1 4 3 5 2 4 5 5   Credit rating   C B B B B B 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)  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   433 177 375 92.2 133 3.9 0.0 0.0   EBITDA   56.2 31.2 202 -101 -46.1 -148 0.0 0.0   EBIT   56.2 31.2 202 -101 -46.1 -148 0.0 0.0   Pre-tax profit (PTP)   44.6 19.8 195.0 -106.5 -47.2 -148.8 0.0 0.0   Net earnings   44.6 19.8 184.4 -106.5 -47.2 -148.8 0.0 0.0   Pre-tax profit without non-rec. items   44.6 19.8 195 -107 -47.2 -149 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   -128 -108 76.6 -29.9 -77.1 -226 -276 -276   Interest-bearing liabilities   0.0 0.0 0.0 114 163 379 276 276   Balance sheet total (assets)   293 342 333 184 160 230 0.0 0.0   Net Debt   -169 -199 -186 63.3 128 303 276 276     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   433 177 375 92.2 133 3.9 0.0 0.0   Gross profit growth   34.7% -59.1% 111.6% -75.4% 44.8% -97.1% -100.0% 0.0%   Employees   2 2 2 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 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)   293 342 333 184 160 230 0 0   Balance sheet change%   -0.3% 16.5% -2.4% -44.9% -12.8% 43.6% -100.0% 0.0%   Added value   56.2 31.2 201.6 -100.9 -46.1 -147.7 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   2.0 3.0 4.0 -1.0 -2.0 -3.0 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 (%)   13.0% 17.6% 53.7% -109.5% -34.5% -3,754.7% 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 %   12.7% 7.2% 51.5% -36.9% -20.4% -42.6% 0.0% 0.0%   ROI %   999.8% 163.5% 309.0% -92.8% -33.2% -54.4% 0.0% 0.0%   ROE %   15.2% 6.2% 88.2% -81.9% -27.4% -76.3% 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 %   -30.3% -24.0% 23.0% -14.0% -32.5% -49.6% -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, %   -300.8% -636.3% -92.1% -62.7% -277.0% -204.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -380.7% -212.1% -167.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 9.8% 0.8% 0.4% 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   0.4 0.5 0.9 0.3 0.2 0.2 0.0 0.0   Current Ratio   0.4 0.5 0.9 0.3 0.2 0.2 0.0 0.0   Cash and cash equivalent   169.2 198.8 185.8 50.7 35.9 76.7 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   -235.4 -202.8 -18.5 -151.9 -199.1 -347.9 -138.0 -138.0   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   28 16 101 -101 -46 -148 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   28 16 101 -101 -46 -148 0 0   EBIT / employee   28 16 101 -101 -46 -148 0 0   Net earnings / employee   22 10 92 -107 -47 -149 0 0