Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Shop i Loppen 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   9.0% 23.8% 22.0% 7.3% 8.4% 13.3% 18.2% 18.0%   Credit score (0-100)   29 4 4 32 28 16 8 8   Credit rating   BB B B BBB 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   401 -161 -27.1 697 562 341 0.0 0.0   EBITDA   46.4 -505 -434 172 82.5 -85.6 0.0 0.0   EBIT   46.4 -505 -434 172 82.5 -85.6 0.0 0.0   Pre-tax profit (PTP)   46.4 -504.7 -433.8 172.4 82.3 -85.6 0.0 0.0   Net earnings   46.4 -504.7 -433.8 172.4 82.3 -85.6 0.0 0.0   Pre-tax profit without non-rec. items   46.4 -505 -434 172 82.3 -85.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -140 -645 -1,079 -906 -824 -910 -960 -960   Interest-bearing liabilities   266 266 266 266 266 266 960 960   Balance sheet total (assets)   208 257 488 607 863 390 0.0 0.0   Net Debt   228 217 -1.7 -137 -394 152 960 960     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   401 -161 -27.1 697 562 341 0.0 0.0   Gross profit growth   151.4% 0.0% 83.2% 0.0% -19.4% -39.4% -100.0% 0.0%   Employees   0 0 0 0 0 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)   208 257 488 607 863 390 0 0   Balance sheet change%   2.7% 23.8% 89.8% 24.2% 42.2% -54.8% -100.0% 0.0%   Added value   46.4 -504.6 -433.7 172.3 82.5 -85.6 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   1.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   11.6% 313.3% 1,598.3% 24.7% 14.7% -25.1% 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 %   12.6% -80.7% -35.1% 11.2% 5.1% -5.7% 0.0% 0.0%   ROI %   17.3% -189.5% -162.9% 64.7% 30.9% -32.2% 0.0% 0.0%   ROE %   22.6% -217.0% -116.3% 31.5% 11.2% -13.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   -40.3% -108.5% -122.6% -73.4% -49.0% -70.1% -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, %   491.3% -43.1% 0.4% -79.3% -478.1% -177.0% 0.0% 0.0%   Gearing %   -189.8% -41.3% -24.7% -29.4% -32.3% -29.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.4 0.4 0.4 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.3 0.4 0.1 0.0 0.0   Cash and cash equivalent   38.2 48.9 267.9 402.8 660.6 114.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -300.1 -804.8 -1,238.6 -1,066.2 -983.8 -1,119.5 -479.8 -479.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -86 0 0   EBIT / employee   0 0 0 0 0 -86 0 0   Net earnings / employee   0 0 0 0 0 -86 0 0