Loyal Solutions A/S

LOYAL.ST

LOYAL.STLoyal Solutions A/S SE flag

Stockholm Stock Exchange

5.30

SEK

- -

-1.80EPS

-2.94P/E

50.35MMarket Cap

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

DK0061535507

Return %

Stock

S&P500

-15.87

6.57

-67.08

22.75

-60.14

93.55

Use logarithmic scale

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Revenue per Share	- -	1.25	1.29	1.54	1.92	2.83	- -
Basic EPS, GAAP	-0.58	0.04	-0.12	-1.03	-1.95	-1.82	- -
Free Cash Flow per Basic Share	- -	-0.7	-0.08	-0.98	-1.86	-0.88	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	0.23	-0.41	-0.61	-0.79	0.43	-1.31	- -
Tangible Book Value per Share	-0.39	-0.6	-0.82	1.92	0.32	-1.39	- -
Basic Weighted Avg Shares	9	9	9	9	9	9	- -
Sales/Revenue/Turnover	- -	12	12	15	18	27	40
Operating Margin (%)	- -	2.98	-7.77	-67.64	-96.27	-60.51	-16.12
Depreciation Expense	- -	2	3	4	3	2	1
Net Income, GAAP	-6	- -	-1	-10	-18	-17	-9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	2.98	-9.36	-67.03	-101.41	-64.43	-21.66
Working Capital	6	5	3	26	9	2	-6
LT Debt	4	6	6	8	7	16	16
Total Equity	2	3	1	25	8	-10	-18
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	- -	28.75%	49.11%
Net Income, GAAP	- -	73.21%	-49.88%
Free Cash Flow	- -	203.16%	-46.72%
Total Cash Common Dividend	- -	- -	- -
Total Equity	- -	284.91%	89.49%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Peter Borge Kisbye
Full Time Employees: 20
Sector: Technology
Industry: Software - Application
Address: Robert Jacobsens Vej 68 Copenhagen Denmark 2300
IPO Date: Jun 3, 2021
Website: loyalsolutions.eu
Similar Companies: Subex Limited (SUBEXLTD.NS)
RIWI Corp. (RIWI.V)
AppFolio, Inc. (APPF)
Pertama Digital Berhad (8532.KL)
Netcall plc (NET.L)
Marti Technologies, Inc. (MRT)
Business: Loyal Solutions A/S, a SaaS company, develops, implements, and operates loyalty solutions. It serves the financial, airlines, malls, hospitality, telecom, media, technology, and security industries. The company was incorporated in 2005 and is headquartered in Copenhagen, Denmark.

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Revenue per Share	- -	1.25	1.29	1.54	1.92	2.83	- -
Basic EPS, GAAP	-0.58	0.04	-0.12	-1.03	-1.95	-1.82	- -
Free Cash Flow per Basic Share	- -	-0.7	-0.08	-0.98	-1.86	-0.88	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	0.23	-0.41	-0.61	-0.79	0.43	-1.31	- -
Tangible Book Value per Share	-0.39	-0.6	-0.82	1.92	0.32	-1.39	- -
Basic Weighted Avg Shares	9	9	9	9	9	9	- -
Sales/Revenue/Turnover	- -	12	12	15	18	27	40
Operating Margin (%)	- -	2.98	-7.77	-67.64	-96.27	-60.51	-16.12
Depreciation Expense	- -	2	3	4	3	2	1
Net Income, GAAP	-6	- -	-1	-10	-18	-17	-9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	2.98	-9.36	-67.03	-101.41	-64.43	-21.66
Working Capital	6	5	3	26	9	2	-6
LT Debt	4	6	6	8	7	16	16
Total Equity	2	3	1	25	8	-10	-18
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -

Loyal Solutions A/S

Growth Rates

(avg. rate of change)

Company Description

Capital Structure

Working Capital

Growth Rates

(avg. rate of change)

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year

Year	Q1	Q2	Q3	Q4	FY
2022	- -	- -	- -	- -	-1.95
2023	- -	- -	- -	- -	-1.82
2024	- -	- -	- -	- -	- -