Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lundtoft 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   21.0% 24.8% 17.8% 22.3% 21.8% 22.9% 18.2% 18.0%   Credit score (0-100)   6 3 8 3 3 4 8 8   Credit rating   B 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   -244 -55.3 102 1.7 205 169 0.0 0.0   EBITDA   -352 -120 31.1 -53.0 -110 -37.6 0.0 0.0   EBIT   -362 -130 19.1 -65.0 -122 -41.6 0.0 0.0   Pre-tax profit (PTP)   -389.6 -181.8 -28.4 -129.5 -217.9 -124.3 0.0 0.0   Net earnings   -307.8 -263.6 -28.4 -129.5 -217.9 -124.3 0.0 0.0   Pre-tax profit without non-rec. items   -390 -182 -28.4 -129 -218 -124 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   49.9 40.0 28.0 16.0 4.0 0.0 0.0 0.0   Shareholders equity total   -258 -521 -550 -679 -897 -1,022 -1,072 -1,072   Interest-bearing liabilities   355 486 640 729 871 966 1,072 1,072   Balance sheet total (assets)   687 449 465 397 335 146 0.0 0.0   Net Debt   354 485 639 728 870 965 1,072 1,072     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   -244 -55.3 102 1.7 205 169 0.0 0.0   Gross profit growth   0.0% 77.3% 0.0% -98.3% 11,892.6% -17.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   687 449 465 397 335 146 0 0   Balance sheet change%   0.0% -34.6% 3.6% -14.7% -15.7% -56.3% -100.0% 0.0%   Added value   -352.4 -119.9 31.1 -53.0 -110.0 -37.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   40 -20 -24 -24 -24 -8 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 1.0 -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 (%)   148.8% 235.0% 18.7% -3,798.0% -59.4% -24.6% 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 %   -38.4% -13.6% 1.9% -6.2% -10.6% -3.4% 0.0% 0.0%   ROI %   -102.0% -30.9% 3.4% -9.5% -15.2% -4.4% 0.0% 0.0%   ROE %   -44.8% -46.4% -6.2% -30.0% -59.6% -51.7% 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 %   -27.3% -53.7% -54.2% -63.1% -72.8% -87.5% -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, %   -100.6% -404.3% 2,055.1% -1,373.7% -790.8% -2,567.0% 0.0% 0.0%   Gearing %   -137.8% -93.2% -116.3% -107.3% -97.0% -94.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.4% 12.4% 8.4% 9.4% 12.0% 9.1% 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   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.5 0.3 0.3 0.2 0.2 0.1 0.0 0.0   Cash and cash equivalent   1.0 1.0 1.0 1.0 1.0 1.0 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   -444.0 -697.7 -714.1 -831.6 -950.3 -1,070.6 -535.8 -535.8   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   -352 -120 31 -53 -110 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -352 -120 31 -53 -110 -38 0 0   EBIT / employee   -362 -130 19 -65 -122 -42 0 0   Net earnings / employee   -308 -264 -28 -129 -218 -124 0 0