Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEAPCRAFT 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   1.5% 1.2% 0.8% 1.7% 1.9% 2.2% 11.9% 9.6%   Credit score (0-100)   77 84 93 73 69 66 19 26   Credit rating   A A AA A A BBB BB BB   Credit limit (kDKK)   8.7 86.0 499.7 18.2 3.9 0.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,076 2,136 2,756 2,486 1,910 1,694 0.0 0.0   EBITDA   747 1,345 2,171 -432 -1,581 -1,651 0.0 0.0   EBIT   493 999 1,849 -754 -1,903 -2,171 0.0 0.0   Pre-tax profit (PTP)   480.3 980.8 1,842.8 -876.8 -1,998.8 -2,267.5 0.0 0.0   Net earnings   374.6 609.2 1,557.8 -481.3 -1,366.4 -1,709.4 0.0 0.0   Pre-tax profit without non-rec. items   480 981 1,843 -877 -1,999 -2,268 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   24.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,091 2,700 4,258 17,027 15,660 13,951 2,254 2,254   Interest-bearing liabilities   50.0 50.0 0.0 0.0 0.0 3,398 0.0 0.0   Balance sheet total (assets)   3,841 4,298 6,398 19,347 18,373 20,099 2,254 2,254   Net Debt   -45.4 33.0 -686 -7,990 -2,452 2,951 -2,254 -2,254     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,076 2,136 2,756 2,486 1,910 1,694 0.0 0.0   Gross profit growth   -30.5% 2.8% 29.1% -9.8% -23.2% -11.3% -100.0% 0.0%   Employees   7 7 5 7 7 5 0 0   Employee growth %   0.0% 0.0% -28.6% 40.0% 0.0% -28.6% -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)   3,841 4,298 6,398 19,347 18,373 20,099 2,254 2,254   Balance sheet change%   -7.4% 11.9% 48.9% 202.4% -5.0% 9.4% -88.8% 0.0%   Added value   747.4 1,345.2 2,170.6 -431.9 -1,581.1 -1,650.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,314 517 1,224 3,200 2,710 2,408 -14,832 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   23.7% 46.8% 67.1% -30.3% -99.6% -128.2% 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 %   12.3% 24.6% 34.6% -5.8% -10.1% -11.3% 0.0% 0.0%   ROI %   20.7% 31.1% 41.0% -6.2% -10.5% -11.8% 0.0% 0.0%   ROE %   19.9% 25.4% 44.8% -4.5% -8.4% -11.5% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   54.4% 62.8% 66.6% 88.0% 85.2% 86.3% 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, %   -6.1% 2.5% -31.6% 1,850.2% 155.0% -178.8% 0.0% 0.0%   Gearing %   2.4% 1.9% 0.0% 0.0% 0.0% 24.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   50.2% 37.2% 23.7% 0.0% 0.0% 5.9% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.7 0.5 1.0 13.5 5.8 1.0 0.0 0.0   Current Ratio   0.8 0.6 1.0 14.4 6.4 1.2 0.0 0.0   Cash and cash equivalent   95.4 17.0 685.6 7,990.1 2,451.5 447.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -232.3 -287.1 10.1 9,707.2 5,415.5 967.9 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   107 192 434 -62 -226 -330 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   107 192 434 -62 -226 -330 0 0   EBIT / employee   70 143 370 -108 -272 -434 0 0   Net earnings / employee   54 87 312 -69 -195 -342 0 0