Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LØVDAL CONSULT 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 1.5% 1.8% 3.1% 1.6% 1.6% 8.4% 8.4%   Credit score (0-100)   80 76 71 56 74 75 29 29   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   211.4 87.7 11.9 0.0 36.1 43.8 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   -658 -686 -677 -273 -156 -48.1 0.0 0.0   EBITDA   -658 -686 -677 -273 -156 -48.1 0.0 0.0   EBIT   -704 -686 -704 -283 -156 -48.1 0.0 0.0   Pre-tax profit (PTP)   1,239.0 797.3 280.3 -2,729.9 909.0 1,867.1 0.0 0.0   Net earnings   966.2 621.7 218.7 -2,131.8 706.4 1,456.6 0.0 0.0   Pre-tax profit without non-rec. items   1,239 797 280 -2,730 909 1,867 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   57.0 57.0 30.0 240 0.0 0.0 0.0 0.0   Shareholders equity total   22,000 22,512 18,618 16,372 16,545 17,202 14,902 14,902   Interest-bearing liabilities   769 910 819 896 156 61.4 0.0 0.0   Balance sheet total (assets)   22,818 23,519 19,498 17,298 16,735 17,297 14,902 14,902   Net Debt   -1,098 843 627 815 86.1 -91.8 -14,902 -14,902     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   -658 -686 -677 -273 -156 -48.1 0.0 0.0   Gross profit growth   -90.8% -4.2% 1.4% 59.7% 43.0% 69.1% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   22,818 23,519 19,498 17,298 16,735 17,297 14,902 14,902   Balance sheet change%   4.0% 3.1% -17.1% -11.3% -3.3% 3.4% -13.8% 0.0%   Added value   -658.4 -686.2 -676.6 -272.8 -145.6 -48.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -91 0 -54 200 -240 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -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 (%)   106.9% 100.0% 104.0% 103.7% 100.0% 100.0% 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 %   5.8% 3.6% 2.9% 2.2% 5.4% 11.0% 0.0% 0.0%   ROI %   5.8% 3.7% 2.9% 2.2% 5.4% 11.0% 0.0% 0.0%   ROE %   4.5% 2.8% 1.1% -12.2% 4.3% 8.6% 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 %   96.4% 95.7% 95.5% 94.6% 98.9% 99.4% 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, %   166.7% -122.9% -92.6% -298.6% -55.3% 191.0% 0.0% 0.0%   Gearing %   3.5% 4.0% 4.4% 5.5% 0.9% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 5.6% 39.9% 366.1% 2.0% 3.3% 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   3.2 0.6 0.9 1.3 4.8 5.8 0.0 0.0   Current Ratio   3.2 0.6 0.9 1.3 4.8 5.8 0.0 0.0   Cash and cash equivalent   1,866.4 66.7 192.1 81.2 70.3 153.2 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)   44.9 47.3 50.8 60.3 74.0 259.1 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   1,762.4 -374.9 -120.0 291.5 726.8 461.9 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  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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0