Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Limepack 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   23.5% 7.1% 3.6% 1.9% 1.4% 1.2% 8.9% 8.9%   Credit score (0-100)   4 35 52 69 78 81 28 28   Credit rating   B BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1.2 49.7 205.5 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   170 1,065 1,561 3,745 6,959 8,119 0.0 0.0   EBITDA   86.5 341 370 1,392 1,676 1,582 0.0 0.0   EBIT   86.5 299 290 1,246 1,418 1,373 0.0 0.0   Pre-tax profit (PTP)   73.9 256.7 234.7 1,091.4 1,181.6 1,130.6 0.0 0.0   Net earnings   57.6 199.1 195.5 866.7 921.4 881.4 0.0 0.0   Pre-tax profit without non-rec. items   73.9 255 235 1,091 1,182 1,131 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   0.0 0.0 0.0 55.8 47.9 66.5 0.0 0.0   Shareholders equity total   85.5 285 480 1,347 2,268 3,150 2,650 2,650   Interest-bearing liabilities   0.0 27.6 0.0 0.0 14.1 3.3 0.0 0.0   Balance sheet total (assets)   387 816 1,889 4,456 5,769 6,239 2,650 2,650   Net Debt   0.0 22.1 -286 -2,549 -3,493 -3,401 -2,650 -2,650     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   170 1,065 1,561 3,745 6,959 8,119 0.0 0.0   Gross profit growth   76.6% 527.8% 46.6% 139.9% 85.8% 16.7% -100.0% 0.0%   Employees   0 2 4 8 14 16 0 0   Employee growth %   0.0% 316.7% 109.4% 79.0% 84.0% 11.4% -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)   387 816 1,889 4,456 5,769 6,239 2,650 2,650   Balance sheet change%   174.6% 110.8% 131.5% 135.9% 29.5% 8.1% -57.5% 0.0%   Added value   86.5 340.8 370.0 1,392.3 1,564.7 1,582.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 124 33 21 -147 -380 -386 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 5.0 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 (%)   51.0% 28.1% 18.6% 33.3% 20.4% 16.9% 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 %   32.8% 49.8% 21.7% 39.5% 27.9% 23.0% 0.0% 0.0%   ROI %   152.5% 138.0% 62.9% 124.4% 74.6% 49.2% 0.0% 0.0%   ROE %   101.7% 107.6% 51.1% 94.9% 51.0% 32.5% 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 %   22.1% 34.9% 28.3% 53.3% 63.6% 69.4% 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, %   0.0% 6.5% -77.3% -183.1% -208.4% -215.0% 0.0% 0.0%   Gearing %   0.0% 9.7% 0.0% 0.0% 0.6% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 320.7% 422.6% 0.0% 3,430.2% 2,849.4% 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   1.3 1.3 1.4 3.6 3.9 4.0 0.0 0.0   Current Ratio   1.3 1.3 1.2 1.3 1.4 1.7 0.0 0.0   Cash and cash equivalent   0.0 5.5 285.9 2,549.5 3,506.8 3,403.8 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   85.5 129.0 276.5 945.3 1,226.1 2,258.3 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  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   173 164 85 178 109 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   173 164 85 178 117 99 0 0   EBIT / employee   173 144 66 160 99 86 0 0   Net earnings / employee   115 96 45 111 64 55 0 0