Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L LYKKE INVEST 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 3.6% 4.7% 15.2% 13.8% 12.5% 16.1% 16.1%   Credit score (0-100)   85 52 44 12 15 19 12 12   Credit rating   A BBB BBB BB BB BB BB BB   Credit limit (kDKK)   788.9 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   2,489 2,498 1,390 -281 -19.0 -23.9 0.0 0.0   EBITDA   2,238 2,168 938 -532 -20.1 -23.9 0.0 0.0   EBIT   2,136 -1,183 907 -566 -20.1 -23.9 0.0 0.0   Pre-tax profit (PTP)   1,998.5 -1,352.3 676.4 -589.7 -10.3 0.8 0.0 0.0   Net earnings   1,557.3 -1,057.4 546.4 -589.6 -10.3 0.8 0.0 0.0   Pre-tax profit without non-rec. items   1,999 -1,352 676 -590 -10.3 0.8 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   36,961 33,610 34.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   17,584 8,526 9,073 483 473 474 349 349   Interest-bearing liabilities   16,326 22,667 583 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   40,111 37,530 12,850 508 488 489 349 349   Net Debt   14,126 19,759 -11,709 -201 -71.3 -45.2 -349 -349     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   2,489 2,498 1,390 -281 -19.0 -23.9 0.0 0.0   Gross profit growth   -8.4% 0.4% -44.3% 0.0% 93.2% -25.7% 0.0% 0.0%   Employees   2 2 2 2 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   40,111 37,530 12,850 508 488 489 349 349   Balance sheet change%   0.4% -6.4% -65.8% -96.0% -4.0% 0.2% -28.7% 0.0%   Added value   2,238.3 -1,082.2 938.4 -531.7 14.0 -23.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -204 -3,452 -33,607 -68 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   4.0 -1.0 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 (%)   85.8% -47.4% 65.3% 201.5% 105.5% 100.0% 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 %   5.3% -3.0% 3.6% -8.5% -2.1% 0.2% 0.0% 0.0%   ROI %   5.5% -3.2% 4.0% -11.2% -2.2% 0.2% 0.0% 0.0%   ROE %   9.3% -8.1% 6.2% -12.3% -2.2% 0.2% 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 %   43.8% 22.8% 70.6% 95.1% 96.9% 96.9% 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, %   631.1% 911.5% -1,247.7% 37.9% 355.5% 189.4% 0.0% 0.0%   Gearing %   92.8% 265.8% 6.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.9% 2.0% 8.2% 0.0% 0.0% 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   1.0 0.3 3.4 20.3 32.5 32.6 0.0 0.0   Current Ratio   1.0 0.3 3.4 20.3 32.5 32.6 0.0 0.0   Cash and cash equivalent   2,199.6 2,908.3 12,292.3 201.4 71.3 45.2 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   -87.2 -8,110.5 9,038.7 483.1 472.7 473.5 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   1,119 -541 469 -266 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,119 1,084 469 -266 0 0 0 0   EBIT / employee   1,068 -592 454 -283 0 0 0 0   Net earnings / employee   779 -529 273 -295 0 0 0 0