Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LP AF 2011 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% 1.1% 1.1%   Bankruptcy risk   3.3% 5.5% 4.7% 4.8% 4.6% 4.3% 16.2% 16.0%   Credit score (0-100)   56 42 45 43 46 47 11 12   Credit rating   BBB BBB BBB 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)  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   151 -28.2 237 182 182 32.5 0.0 0.0   EBITDA   151 -28.2 237 182 182 32.5 0.0 0.0   EBIT   78.2 -67.9 210 154 154 4.7 0.0 0.0   Pre-tax profit (PTP)   25.8 -122.7 162.8 109.9 109.9 -101.5 0.0 0.0   Net earnings   25.8 -122.7 162.8 106.1 106.1 -79.4 0.0 0.0   Pre-tax profit without non-rec. items   25.8 -123 163 110 110 -102 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   1,561 1,521 1,493 1,438 1,438 1,410 0.0 0.0   Shareholders equity total   -316 -439 -276 -125 -125 -205 -285 -285   Interest-bearing liabilities   1,916 2,016 1,662 1,458 1,458 1,857 285 285   Balance sheet total (assets)   1,651 1,649 1,506 1,438 1,438 1,661 0.0 0.0   Net Debt   1,916 2,016 1,662 1,458 1,458 1,857 285 285     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   151 -28.2 237 182 182 32.5 0.0 0.0   Gross profit growth   45.6% 0.0% 0.0% -23.4% 0.0% -82.1% -100.0% 0.0%   Employees   2 0 0 1 0 1 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% -100.0% 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)   1,651 1,649 1,506 1,438 1,438 1,661 0 0   Balance sheet change%   -2.6% -0.1% -8.7% -4.5% 0.0% 15.5% -100.0% 0.0%   Added value   151.0 -28.2 237.4 181.9 181.9 32.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -146 -80 -56 -83 -28 -56 -1,410 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   51.8% 241.3% 88.3% 84.7% 84.7% 14.5% 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 %   3.9% -3.4% 10.8% 9.2% 9.9% 0.5% 0.0% 0.0%   ROI %   4.0% -3.5% 11.4% 9.9% 10.6% 0.5% 0.0% 0.0%   ROE %   1.5% -7.4% 10.3% 7.2% 7.4% -5.1% 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 %   -16.1% -21.0% -15.5% -8.0% -8.0% -11.0% -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, %   1,269.2% -7,161.0% 700.1% 801.3% 801.3% 5,710.7% 0.0% 0.0%   Gearing %   -606.3% -459.6% -602.4% -1,163.0% -1,163.0% -906.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.8% 2.5% 2.8% 3.0% 6.6% 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   0.0 0.1 0.0 0.0 0.0 0.2 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.0 0.0 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -915.1 -998.0 -869.6 -759.6 -759.6 -834.9 -142.4 -142.4   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   75 0 0 182 0 33 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   75 0 0 182 0 33 0 0   EBIT / employee   39 0 0 154 0 5 0 0   Net earnings / employee   13 0 0 106 0 -79 0 0