Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lykkegardskolen 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   4.8% 3.7% 4.7% 4.0% 3.8% 3.7% 8.9% 8.9%   Credit score (0-100)   46 52 44 49 50 52 28 28   Credit rating   BBB BBB BBB BBB BBB BBB 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 2019/12 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   2,337 4,573 5,059 6,924 10,176 11,601 0.0 0.0   EBITDA   638 613 393 837 2,416 2,830 0.0 0.0   EBIT   636 583 285 669 2,277 2,633 0.0 0.0   Pre-tax profit (PTP)   611.7 571.8 275.3 644.7 2,261.8 2,610.5 0.0 0.0   Net earnings   477.1 446.0 214.4 501.9 1,763.2 2,034.4 0.0 0.0   Pre-tax profit without non-rec. items   612 572 275 645 2,262 2,610 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   138 167 854 846 1,023 825 0.0 0.0   Shareholders equity total   527 846 510 1,012 2,576 3,610 2,560 2,560   Interest-bearing liabilities   591 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,502 1,831 1,788 2,468 5,192 4,788 2,560 2,560   Net Debt   -620 -1,159 -415 -1,060 -2,853 -3,359 -2,560 -2,560     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   2,337 4,573 5,059 6,924 10,176 11,601 0.0 0.0   Gross profit growth   0.0% 95.7% 10.6% 36.9% 47.0% 14.0% -100.0% 0.0%   Employees   3 8 9 13 15 18 0 0   Employee growth %   0.0% 166.7% 12.5% 44.4% 15.4% 20.0% -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)   1,502 1,831 1,788 2,468 5,192 4,788 2,560 2,560   Balance sheet change%   0.0% 21.9% -2.4% 38.1% 110.4% -7.8% -46.5% 0.0%   Added value   638.0 612.7 393.4 836.7 2,445.3 2,829.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   135 -1 578 -175 38 -394 -825 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   27.2% 12.7% 5.6% 9.7% 22.4% 22.7% 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 %   42.3% 35.0% 15.8% 31.4% 59.5% 53.0% 0.0% 0.0%   ROI %   53.6% 51.4% 31.2% 75.8% 126.2% 85.1% 0.0% 0.0%   ROE %   90.5% 65.0% 31.6% 65.9% 98.3% 65.8% 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 %   35.1% 46.2% 28.6% 41.0% 64.3% 75.4% 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, %   -97.1% -189.1% -105.4% -126.7% -118.1% -118.7% 0.0% 0.0%   Gearing %   112.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 3.6% 0.0% 0.0% 0.0% 0.0% 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   1.4 2.1 0.8 1.2 2.8 3.2 0.0 0.0   Current Ratio   1.4 2.1 0.8 1.2 1.5 3.2 0.0 0.0   Cash and cash equivalent   1,211.0 1,158.7 414.5 1,060.0 2,853.4 3,359.0 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   343.2 802.0 -220.3 182.9 1,349.2 2,545.0 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   213 77 44 64 163 157 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   213 77 44 64 161 157 0 0   EBIT / employee   212 73 32 51 152 146 0 0   Net earnings / employee   159 56 24 39 118 113 0 0