Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Løvagergaard 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   3.4% 2.5% 2.1% 1.6% 1.4% 1.4% 8.1% 8.1%   Credit score (0-100)   55 62 66 74 76 79 30 30   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.3 18.7 67.1 102.2 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   3,261 3,856 4,770 7,228 4,959 6,259 0.0 0.0   EBITDA   1,871 2,079 3,422 6,293 3,517 4,183 0.0 0.0   EBIT   930 1,111 2,075 4,947 2,487 2,907 0.0 0.0   Pre-tax profit (PTP)   70.7 216.1 1,212.1 4,147.4 3,277.2 1,165.5 0.0 0.0   Net earnings   40.7 216.2 1,035.1 3,301.1 2,420.5 842.2 0.0 0.0   Pre-tax profit without non-rec. items   70.7 216 1,212 4,147 3,277 1,165 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   27,850 27,245 26,417 26,234 38,066 39,702 0.0 0.0   Shareholders equity total   1,025 1,241 2,276 5,577 7,998 8,540 7,910 7,910   Interest-bearing liabilities   25,206 24,760 21,897 20,724 28,272 29,397 0.0 0.0   Balance sheet total (assets)   31,508 31,362 29,987 33,089 42,630 43,971 7,910 7,910   Net Debt   25,206 24,760 21,897 17,984 28,272 29,397 -7,910 -7,910     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   3,261 3,856 4,770 7,228 4,959 6,259 0.0 0.0   Gross profit growth   14.0% 18.3% 23.7% 51.5% -31.4% 26.2% -100.0% 0.0%   Employees   0 0 0 0 5 5 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)   31,508 31,362 29,987 33,089 42,630 43,971 7,910 7,910   Balance sheet change%   -1.9% -0.5% -4.4% 10.3% 28.8% 3.1% -82.0% 0.0%   Added value   1,871.3 2,081.5 3,138.8 5,967.3 3,507.8 4,182.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,497 -1,618 -1,934 -1,203 10,803 361 -39,702 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 5.0 5.0 5.0 5.0 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 (%)   28.5% 28.8% 43.5% 68.4% 50.2% 46.4% 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 %   2.9% 3.5% 6.8% 15.7% 13.6% 6.8% 0.0% 0.0%   ROI %   3.4% 4.1% 7.9% 18.7% 15.0% 7.0% 0.0% 0.0%   ROE %   4.0% 19.1% 58.9% 84.1% 35.7% 10.2% 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 %   3.3% 4.0% 7.6% 16.9% 18.8% 19.4% 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, %   1,347.0% 1,190.7% 639.9% 285.8% 803.8% 702.8% 0.0% 0.0%   Gearing %   2,459.6% 1,995.2% 962.0% 371.6% 353.5% 344.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.6% 3.7% 3.8% 7.6% 6.1% 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   0.1 0.1 0.1 0.6 0.3 0.5 0.0 0.0   Current Ratio   0.5 0.5 0.5 1.0 0.9 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 2,740.0 0.0 0.0 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   -3,931.1 -3,834.1 -2,767.6 141.6 -485.5 587.8 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   0 0 0 0 702 837 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 703 837 0 0   EBIT / employee   0 0 0 0 497 581 0 0   Net earnings / employee   0 0 0 0 484 168 0 0