Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lundsby Renewable Solutions A/S 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   3.5% 3.6% 3.3% 6.6% 2.4% 6.5% 6.5% 6.5%   Credit score (0-100)   55 52 53 35 63 37 37 37   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   30,636 42,175 22,285 9,233 34,775 -8,145 0.0 0.0   EBITDA   16,140 21,589 2,674 -11,824 2,697 -65,095 0.0 0.0   EBIT   16,022 21,589 2,674 -11,824 2,438 -65,523 0.0 0.0   Pre-tax profit (PTP)   15,924.6 17,284.0 1,950.0 -9,538.0 2,360.4 -65,699.7 0.0 0.0   Net earnings   12,394.3 17,284.0 1,950.0 -9,538.0 1,858.5 -51,240.9 0.0 0.0   Pre-tax profit without non-rec. items   15,925 21,589 2,674 -11,824 2,360 -65,700 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   427 0.0 0.0 0.0 714 892 0.0 0.0   Shareholders equity total   17,195 34,479 41,429 31,891 93,749 42,509 37,753 37,753   Interest-bearing liabilities   12,641 0.0 0.0 0.0 103 151 0.0 0.0   Balance sheet total (assets)   109,020 90,724 71,473 49,404 171,796 106,392 37,753 37,753   Net Debt   -35,252 0.0 0.0 -6,266 -128,834 -14,471 -37,753 -37,753     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   30,636 42,175 22,285 9,233 34,775 -8,145 0.0 0.0   Gross profit growth   48.5% 37.7% -47.2% -58.6% 276.6% 0.0% 0.0% 0.0%   Employees   22 31 30 33 44 71 0 0   Employee growth %   15.8% 40.9% -3.2% 10.0% 33.3% 61.4% -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)   109,020 90,724 71,473 49,404 171,796 106,392 37,753 37,753   Balance sheet change%   59.4% -16.8% -21.2% -30.9% 247.7% -38.1% -64.5% 0.0%   Added value   16,139.8 21,589.0 2,674.0 -11,824.0 2,437.6 -65,095.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -109 -427 0 0 2,080 2,640 -5,407 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   52.3% 51.2% 12.0% -128.1% 7.0% 804.4% 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 %   19.5% 21.6% 3.3% -19.6% 2.3% -46.8% 0.0% 0.0%   ROI %   58.2% 34.2% 3.3% -19.6% 3.6% -89.2% 0.0% 0.0%   ROE %   90.5% 66.9% 5.1% -26.0% 3.0% -75.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   15.8% 100.0% 100.0% 88.8% 74.6% 42.9% 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, %   -218.4% 0.0% 0.0% 53.0% -4,776.4% 22.2% 0.0% 0.0%   Gearing %   73.5% 0.0% 0.0% 0.0% 0.1% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.3% 0.0% 0.0% 0.0% 462.4% 454.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.1 0.0 0.0 0.0 5.7 2.0 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 2.2 1.8 0.0 0.0   Cash and cash equivalent   47,893.2 0.0 0.0 6,265.7 128,936.9 14,622.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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)   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   6,477.9 0.0 0.0 6,265.7 92,762.7 42,912.0 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   734 696 89 -358 55 -917 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   734 696 89 -358 61 -917 0 0   EBIT / employee   728 696 89 -358 55 -923 0 0   Net earnings / employee   563 558 65 -289 42 -722 0 0