Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LoppeLounge Glostrup 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% 3.8% 3.8%   Bankruptcy risk   15.7% 12.5% 10.9% 15.1% 10.2% 11.6% 18.0% 18.0%   Credit score (0-100)   13 20 22 12 23 20 8 8   Credit rating   BB BB BB BB BB BB 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   1,630 1,796 1,534 1,942 852 1,070 0.0 0.0   EBITDA   41.7 309 84.2 465 100 282 0.0 0.0   EBIT   16.7 284 59.2 465 100 282 0.0 0.0   Pre-tax profit (PTP)   -303.5 278.5 -76.5 -237.2 89.4 270.6 0.0 0.0   Net earnings   -303.5 245.0 -95.3 -337.6 68.9 209.6 0.0 0.0   Pre-tax profit without non-rec. items   -303 279 -76.5 -237 89.4 271 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   50.0 25.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -399 -154 -249 -586 -518 -308 -358 -358   Interest-bearing liabilities   122 43.9 2.5 548 397 234 358 358   Balance sheet total (assets)   264 275 254 325 360 349 0.0 0.0   Net Debt   36.6 -70.9 -122 374 210 104 358 358     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   1,630 1,796 1,534 1,942 852 1,070 0.0 0.0   Gross profit growth   1.8% 10.2% -14.6% 26.6% -56.1% 25.5% -100.0% 0.0%   Employees   0 0 0 0 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)   264 275 254 325 360 349 0 0   Balance sheet change%   -39.9% 4.3% -7.8% 28.1% 10.6% -3.0% -100.0% 0.0%   Added value   41.7 308.8 84.2 465.2 100.0 282.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 -50 -50 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   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   1.0% 15.8% 3.9% 24.0% 11.7% 26.4% 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 %   -48.3% 52.0% 12.7% 65.8% 11.2% 36.8% 0.0% 0.0%   ROI %   -182.5% 343.2% 255.4% 169.0% 21.2% 89.6% 0.0% 0.0%   ROE %   -86.4% 90.9% -36.0% -116.7% 20.1% 59.2% 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 %   -60.2% -35.8% -49.5% -64.3% -59.0% -46.9% -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, %   87.8% -23.0% -145.2% 80.4% 209.8% 37.0% 0.0% 0.0%   Gearing %   -30.5% -28.5% -1.0% -93.5% -76.7% -75.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 6.3% 585.5% 255.1% 2.2% 3.7% 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   0.1 0.3 0.2 0.2 0.3 0.3 0.0 0.0   Current Ratio   0.1 0.3 0.2 0.2 0.3 0.3 0.0 0.0   Cash and cash equivalent   84.9 114.8 124.7 174.1 187.4 129.3 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   -577.6 -307.6 -377.9 -722.2 -653.3 -443.7 -179.0 -179.0   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   0 0 0 0 100 282 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 100 282 0 0   EBIT / employee   0 0 0 0 100 282 0 0   Net earnings / employee   0 0 0 0 69 210 0 0