Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LoveMondays 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   32.0% 2.0% 2.3% 1.7% 1.6% 5.8% 9.4% 9.4%   Credit score (0-100)   1 70 64 71 74 38 26 26   Credit rating   C A BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.3 0.1 7.1 27.6 0.0 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   -8.5 -10.0 -308 -387 -813 -329 0.0 0.0   EBITDA   -8.5 -10.0 -1,119 -2,035 -3,708 -3,627 0.0 0.0   EBIT   -8.5 -10.0 -1,125 -2,096 -3,796 -3,710 0.0 0.0   Pre-tax profit (PTP)   -8.5 -8.9 2,306.4 3,830.2 3,378.6 -11,513.3 0.0 0.0   Net earnings   -8.5 -8.9 2,688.1 4,400.1 4,451.0 -10,490.4 0.0 0.0   Pre-tax profit without non-rec. items   -8.5 -8.9 2,306 3,830 3,379 -11,513 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 16.9 11.3 199 110 291 0.0 0.0   Shareholders equity total   106 1,997 5,386 9,786 14,237 3,747 3,637 3,637   Interest-bearing liabilities   0.0 3,017 6,668 20,247 25,890 30,633 0.0 0.0   Balance sheet total (assets)   112 5,020 12,306 30,535 40,632 34,999 3,637 3,637   Net Debt   -112 785 6,152 19,467 25,525 29,089 -3,637 -3,637     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   -8.5 -10.0 -308 -387 -813 -329 0.0 0.0   Gross profit growth   0.0% -17.6% -2,981.1% -25.5% -110.3% 59.6% 0.0% 0.0%   Employees   0 0 2 3 4 5 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 33.3% 25.0% -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)   112 5,020 12,306 30,535 40,632 34,999 3,637 3,637   Balance sheet change%   -6.1% 4,372.8% 145.1% 148.1% 33.1% -13.9% -89.6% 0.0%   Added value   -8.5 -10.0 -1,118.9 -2,034.8 -3,735.4 -3,627.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 17 -712 1,528 -878 98 -291 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  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 (%)   100.0% 100.0% 365.0% 542.0% 466.9% 1,128.9% 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 %   -7.3% -0.3% 33.3% 24.1% 14.3% -19.0% 0.0% 0.0%   ROI %   -7.7% -0.3% 33.8% 24.5% 14.5% -19.3% 0.0% 0.0%   ROE %   -7.7% -0.9% 72.8% 58.0% 37.1% -116.7% 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 %   94.4% 39.8% 43.8% 32.0% 35.0% 10.7% 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, %   1,320.5% -7,854.5% -549.8% -956.7% -688.4% -801.9% 0.0% 0.0%   Gearing %   0.0% 151.1% 123.8% 206.9% 181.8% 817.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11.9% 9.9% 7.4% 15.4% 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   18.0 96.4 3.7 0.1 0.1 0.2 0.0 0.0   Current Ratio   18.0 96.4 3.7 0.1 0.1 0.2 0.0 0.0   Cash and cash equivalent   112.2 2,231.5 515.9 779.5 365.0 1,544.5 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   106.0 2,208.3 699.2 -11,981.5 -16,957.5 -19,063.3 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   0 0 -559 -678 -934 -725 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -559 -678 -927 -725 0 0   EBIT / employee   0 0 -562 -699 -949 -742 0 0   Net earnings / employee   0 0 1,344 1,467 1,113 -2,098 0 0