Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lylloffs Maskinteknik 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   12.5% 17.0% 11.1% 20.0% 11.5% 11.4% 16.4% 16.1%   Credit score (0-100)   20 10 21 5 20 21 11 12   Credit rating   BB BB BB B BB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -4.2 -4.8 150 376 311 304 0.0 0.0   EBITDA   -4.2 -4.8 73.9 140 78.3 86.3 0.0 0.0   EBIT   -4.2 -4.8 73.6 133 75.3 81.8 0.0 0.0   Pre-tax profit (PTP)   13.2 -73.5 60.8 126.1 71.4 79.0 0.0 0.0   Net earnings   13.2 -73.5 77.8 98.2 55.7 60.6 0.0 0.0   Pre-tax profit without non-rec. items   13.2 -73.5 60.8 126 73.1 79.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 14.8 11.8 8.8 47.3 0.0 0.0   Shareholders equity total   -83.3 -157 -79.0 19.2 74.9 136 55.5 55.5   Interest-bearing liabilities   333 352 219 57.3 32.2 57.9 0.0 0.0   Balance sheet total (assets)   256 201 207 144 246 431 55.5 55.5   Net Debt   333 352 116 36.7 3.7 -4.4 -55.5 -55.5     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -4.2 -4.8 150 376 311 304 0.0 0.0   Gross profit growth   -3.3% -12.6% 0.0% 150.1% -17.3% -2.3% -100.0% 0.0%   Employees   0 0 0 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 175.8% -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)   256 201 207 144 246 431 56 56   Balance sheet change%   13.4% -21.4% 2.8% -30.7% 71.5% 75.1% -87.1% 0.0%   Added value   -4.2 -4.8 73.9 139.7 82.4 86.3 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 15 -10 -6 34 -47 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   100.0% 100.0% 49.0% 35.3% 24.2% 27.0% 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 %   7.9% -17.0% 22.9% 61.7% 38.7% 24.5% 0.0% 0.0%   ROI %   8.0% -17.3% 25.8% 89.0% 79.1% 53.6% 0.0% 0.0%   ROE %   5.5% -32.1% 38.1% 86.8% 118.5% 57.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -24.5% -43.8% -27.6% 13.4% 30.4% 31.5% 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, %   -7,880.8% -7,396.5% 156.9% 26.3% 4.8% -5.1% 0.0% 0.0%   Gearing %   -400.2% -224.6% -277.1% 299.1% 43.0% 42.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.1% 4.5% 4.7% 4.9% 8.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.6 1.1 1.3 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.7 1.2 1.4 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 103.0 20.6 28.5 62.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -325.8 -358.3 -93.7 18.3 70.3 93.3 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 224 154 0 86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 224 154 0 86 0 0   EBIT / employee   0 0 223 146 0 82 0 0   Net earnings / employee   0 0 236 108 0 61 0 0