Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDVED EL 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   1.5% 1.7% 1.1% 1.3% 0.9% 2.3% 9.1% 8.9%   Credit score (0-100)   77 74 85 79 88 64 27 28   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   18.3 3.4 311.3 84.9 400.2 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,787 7,526 8,575 10,812 10,749 9,748 0.0 0.0   EBITDA   354 311 1,055 1,424 1,521 448 0.0 0.0   EBIT   225 235 983 1,309 1,425 359 0.0 0.0   Pre-tax profit (PTP)   146.3 110.6 903.8 1,286.8 1,305.0 243.2 0.0 0.0   Net earnings   107.7 67.4 695.4 990.1 1,008.8 180.7 0.0 0.0   Pre-tax profit without non-rec. items   146 111 904 1,287 1,305 243 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   72.5 165 165 397 308 250 0.0 0.0   Shareholders equity total   4,048 3,111 3,806 2,796 3,205 2,726 2,075 2,075   Interest-bearing liabilities   1,110 1,462 779 1,074 888 1,133 0.0 0.0   Balance sheet total (assets)   8,347 7,633 9,341 8,714 8,766 8,454 2,075 2,075   Net Debt   478 1,344 -1,350 1,017 809 61.6 -2,075 -2,075     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   7,787 7,526 8,575 10,812 10,749 9,748 0.0 0.0   Gross profit growth   -4.8% -3.4% 13.9% 26.1% -0.6% -9.3% -100.0% 0.0%   Employees   20 19 20 21 21 21 0 0   Employee growth %   0.0% -5.0% 5.3% 5.0% 0.0% 0.0% -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)   8,347 7,633 9,341 8,714 8,766 8,454 2,075 2,075   Balance sheet change%   -8.0% -8.6% 22.4% -6.7% 0.6% -3.6% -75.5% 0.0%   Added value   225.2 234.9 983.4 1,308.7 1,424.6 359.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -339 17 -72 117 -185 -147 -250 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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 (%)   2.9% 3.1% 11.5% 12.1% 13.3% 3.7% 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 %   2.7% 3.4% 11.7% 15.1% 16.3% 4.2% 0.0% 0.0%   ROI %   4.2% 5.5% 19.9% 27.9% 32.7% 8.9% 0.0% 0.0%   ROE %   2.6% 1.9% 20.1% 30.0% 33.6% 6.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   48.5% 40.8% 40.7% 32.1% 36.6% 32.2% 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, %   134.8% 432.2% -128.0% 71.4% 53.2% 13.8% 0.0% 0.0%   Gearing %   27.4% 47.0% 20.5% 38.4% 27.7% 41.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 12.7% 7.8% 8.5% 12.2% 11.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.9 0.8 1.2 0.7 0.8 1.0 0.0 0.0   Current Ratio   1.9 1.6 1.8 1.5 1.6 1.5 0.0 0.0   Cash and cash equivalent   632.3 118.6 2,129.8 57.4 79.8 1,070.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   3,599.8 2,602.4 3,901.4 2,567.7 3,148.5 2,736.0 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   11 12 49 62 68 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   18 16 53 68 72 21 0 0   EBIT / employee   11 12 49 62 68 17 0 0   Net earnings / employee   5 4 35 47 48 9 0 0