Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Leymus Genomics 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% 1.3% 1.3%   Bankruptcy risk   13.3% 15.3% 6.0% 1.4% 6.2% 21.6% 16.0% 16.0%   Credit score (0-100)   18 14 38 76 37 4 12 12   Credit rating   BB BB BBB A BBB B BB BB   Credit limit (kDKK)   0.0 0.0 0.0 48.1 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)  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   -185 -157 604 6,082 332 -1,341 0.0 0.0   EBITDA   -249 -241 486 3,508 -1,627 -1,597 0.0 0.0   EBIT   -283 -275 450 3,470 -1,645 -1,652 0.0 0.0   Pre-tax profit (PTP)   -228.0 -370.0 347.0 3,477.0 -1,654.0 -1,625.5 0.0 0.0   Net earnings   -228.0 -370.0 347.0 3,044.0 -1,656.0 -1,269.0 0.0 0.0   Pre-tax profit without non-rec. items   -228 -370 347 3,477 -1,654 -1,626 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   103 69.0 61.0 47.0 61.0 7.3 0.0 0.0   Shareholders equity total   161 291 638 3,682 1,144 -125 -750 -750   Interest-bearing liabilities   9.0 0.0 0.0 0.0 0.0 0.0 750 750   Balance sheet total (assets)   220 390 959 5,569 1,277 828 0.0 0.0   Net Debt   -31.0 -214 -54.0 -3,543 -546 -59.8 750 750     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   -185 -157 604 6,082 332 -1,341 0.0 0.0   Gross profit growth   78.6% 15.1% 0.0% 907.0% -94.5% 0.0% 0.0% 0.0%   Employees   0 1 1 4 3 1 0 0   Employee growth %   0.0% 0.0% 0.0% 300.0% -25.0% -66.7% -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)   220 390 959 5,569 1,277 828 0 0   Balance sheet change%   -46.9% 77.3% 145.9% 480.7% -77.1% -35.1% -100.0% 0.0%   Added value   -249.0 -241.0 486.0 3,508.0 -1,607.0 -1,597.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -68 -68 -44 -52 -4 -108 -7 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 1.0 2.0 -1.0 -2.0 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 (%)   153.0% 175.2% 74.5% 57.1% -495.5% 123.1% 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 %   -69.1% -89.8% 81.5% 107.0% -47.1% -145.7% 0.0% 0.0%   ROI %   -78.5% -118.9% 118.4% 161.7% -66.8% -283.2% 0.0% 0.0%   ROE %   -83.1% -163.7% 74.7% 140.9% -68.6% -128.7% 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 %   73.2% 74.6% 66.5% 66.1% 89.6% -13.1% -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, %   12.4% 88.8% -11.1% -101.0% 33.6% 3.7% 0.0% 0.0%   Gearing %   5.6% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   200.0% 2,133.3% 0.0% 0.0% 0.0% 0.0% 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 2.7 2.8 2.9 9.1 0.9 0.0 0.0   Current Ratio   1.3 2.7 2.8 2.9 9.1 0.9 0.0 0.0   Cash and cash equivalent   40.0 214.0 54.0 3,543.0 546.0 59.8 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   17.0 171.0 567.0 3,607.0 1,056.0 -131.9 -374.8 -374.8   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 -241 486 877 -536 -1,597 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -241 486 877 -542 -1,597 0 0   EBIT / employee   0 -275 450 868 -548 -1,652 0 0   Net earnings / employee   0 -370 347 761 -552 -1,269 0 0