Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Linkøpingvej A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.6% 0.5% 0.4% 0.5% 0.5% 0.5% 8.1% 8.1%   Credit score (0-100)   98 99 100 99 98 99 30 30   Credit rating   AA AA AAA AAA AAA AAA BB BB   Credit limit (kDKK)   2,137.8 2,263.2 3,123.7 3,080.8 3,049.5 3,135.2 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   3,700 3,706 3,824 4,148 4,169 4,293 4,293 4,293   Gross profit   2,668 2,052 6,798 3,631 2,939 2,983 0.0 0.0   EBITDA   2,668 2,052 6,798 3,631 2,939 2,983 0.0 0.0   EBIT   2,668 2,052 6,798 3,631 2,939 2,983 0.0 0.0   Pre-tax profit (PTP)   2,001.9 1,430.5 6,134.1 3,010.8 2,369.1 2,429.6 0.0 0.0   Net earnings   1,560.8 1,116.5 4,784.0 2,348.9 1,848.3 1,894.5 0.0 0.0   Pre-tax profit without non-rec. items   2,002 1,430 6,134 3,011 2,369 2,430 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   67,200 67,200 71,500 72,400 72,400 72,400 0.0 0.0   Shareholders equity total   20,496 21,612 26,396 27,945 28,143 28,838 17,538 17,538   Interest-bearing liabilities   39,925 39,421 39,007 38,489 38,014 37,433 0.0 0.0   Balance sheet total (assets)   67,247 67,513 73,329 74,359 74,358 74,226 17,538 17,538   Net Debt   39,877 39,190 37,569 36,806 36,131 35,622 -17,538 -17,538     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   3,700 3,706 3,824 4,148 4,169 4,293 4,293 4,293   Net sales growth   0.7% 0.2% 3.2% 8.5% 0.5% 3.0% 0.0% 0.0%   Gross profit   2,668 2,052 6,798 3,631 2,939 2,983 0.0 0.0   Gross profit growth   -59.7% -23.1% 231.4% -46.6% -19.0% 1.5% -100.0% 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)   67,247 67,513 73,329 74,359 74,358 74,226 17,538 17,538   Balance sheet change%   -1.9% 0.4% 8.6% 1.4% -0.0% -0.2% -76.4% 0.0%   Added value   2,668.3 2,051.6 6,798.4 3,630.8 2,939.2 2,982.6 0.0 0.0   Added value %   72.1% 55.4% 177.8% 87.5% 70.5% 69.5% 0.0% 0.0%   Investments   0 0 4,300 900 0 0 -72,400 0   Net sales trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   72.1% 55.4% 177.8% 87.5% 70.5% 69.5% 0.0% 0.0%   EBIT %   72.1% 55.4% 177.8% 87.5% 70.5% 69.5% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   42.2% 30.1% 125.1% 56.6% 44.3% 44.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   42.2% 30.1% 125.1% 56.6% 44.3% 44.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   54.1% 38.6% 160.4% 72.6% 56.8% 56.6% 0.0% 0.0%   ROA %   3.9% 3.0% 9.7% 4.9% 4.0% 4.1% 0.0% 0.0%   ROI %   4.0% 3.1% 9.9% 5.1% 4.1% 4.2% 0.0% 0.0%   ROE %   7.8% 5.3% 19.9% 8.6% 6.6% 6.6% 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 %   30.6% 32.2% 36.1% 37.8% 38.1% 39.0% 100.0% 100.0%   Relative indebtedness %   1,138.2% 1,112.5% 1,079.1% 976.7% 965.9% 917.8% 0.0% 0.0%   Relative net indebtedness %   1,137.0% 1,106.2% 1,041.5% 936.1% 920.7% 875.6% -408.5% -408.5%   Net int. bear. debt to EBITDA, %   1,494.5% 1,910.3% 552.6% 1,013.7% 1,229.3% 1,194.3% 0.0% 0.0%   Gearing %   194.8% 182.4% 147.8% 137.7% 135.1% 129.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.6% 1.7% 1.6% 1.6% 1.6% 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   0.0 0.2 0.7 0.9 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.1 0.7 0.8 0.7 0.7 0.0 0.0   Cash and cash equivalent   47.2 230.8 1,438.7 1,683.3 1,882.7 1,811.7 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 5.5 15.6 4.2 2.7 0.8 0.0 0.0   Trade creditors turnover (days)   31.9 8.1 51.7 10.7 60.2 25.0 0.0 0.0   Current assets / Net sales %   1.3% 8.5% 47.8% 47.2% 47.0% 42.5% 408.5% 408.5%   Net working capital   -2,649.6 -2,003.2 -951.7 -589.4 -883.1 -687.2 0.0 0.0   Net working capital %   -71.6% -54.1% -24.9% -14.2% -21.2% -16.0% 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