Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOCHT INVESTMENT 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  2016 2017/5 2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.8% 1.2% 1.2% 1.0% 0.7% 1.7% 8.4% 8.4%   Credit score (0-100)   92 83 84 88 94 71 29 28   Credit rating   AA A A A AA A BB BB   Credit limit (kDKK)   1,641.3 448.2 458.8 1,154.1 1,641.2 13.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2017/5 2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -70.5 -153 -59.9 -62.6 -60.9 -219 0.0 0.0   EBITDA   -70.5 -153 -66.4 -69.1 -67.4 -268 0.0 0.0   EBIT   -70.5 -153 -66.4 -69.1 -67.4 -268 0.0 0.0   Pre-tax profit (PTP)   1,396.7 4.6 -253.3 702.9 2,545.3 -81.7 0.0 0.0   Net earnings   1,044.1 0.1 -198.5 550.1 1,982.4 -100.3 0.0 0.0   Pre-tax profit without non-rec. items   1,397 4.6 -253 703 2,545 -81.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/5 2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   19,897 19,174 18,251 18,078 17,910 15,255 12,362 12,362   Interest-bearing liabilities   18.0 68.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   19,953 19,403 18,285 18,105 18,499 15,282 12,362 12,362   Net Debt   -16,955 -17,226 -16,290 -16,531 -17,140 -14,205 -12,362 -12,362     See the entire balance sheet 1000.0 Volume  2016 2017/5 2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022e N/A 2023e 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   -70.5 -153 -59.9 -62.6 -60.9 -219 0.0 0.0   Gross profit growth   0.0% -117.4% 60.9% -4.6% 2.8% -259.6% 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)   19,953 19,403 18,285 18,105 18,499 15,282 12,362 12,362   Balance sheet change%   0.0% -2.8% -5.8% -1.0% 2.2% -17.4% -19.1% 0.0%   Added value   -70.5 -153.3 -66.4 -69.1 -67.4 -267.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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  2016 2017/5 2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022e N/A 2023e 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% 110.9% 110.4% 110.7% 122.4% 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 %   7.2% 1.1% 3.8% 4.3% 14.6% 1.0% 0.0% 0.0%   ROI %   7.2% 1.1% 3.8% 4.4% 14.8% 1.0% 0.0% 0.0%   ROE %   5.2% 0.0% -1.1% 3.0% 11.0% -0.6% 0.0% 0.0%   1000.0 Solidity  2016 2017/5 2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022e N/A 2023e N/A Equity ratio %   99.7% 98.8% 99.8% 99.8% 96.8% 99.8% 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, %   24,037.7% 11,234.2% 24,536.8% 23,910.6% 25,440.9% 5,302.9% 0.0% 0.0%   Gearing %   0.1% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   383.5% 492.9% 2,855.3% 17,518,800.0% 23,689,400.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/5 2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022e N/A 2023e N/A Quick Ratio   307.8 77.0 492.7 615.7 29.4 530.9 0.0 0.0   Current Ratio   307.8 77.0 492.7 615.7 29.4 530.9 0.0 0.0   Cash and cash equivalent   16,972.5 17,293.9 16,289.7 16,531.3 17,139.8 14,205.4 0.0 0.0   1000.0 Capital use efficiency  2016 2017/5 2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022e N/A 2023e 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)   189.9 136.9 160.0 153.0 157.4 43.8 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   1,514.3 2,790.5 1,678.4 1,158.3 81.2 389.7 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  2016 2017/5 2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022e N/A 2023e 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