Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDEBJERG 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 2.0% 2.0% 1.3% 1.2% 1.3% 8.4% 8.4%   Credit score (0-100)   74 69 67 79 81 80 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   6.0 1.7 3.7 234.2 591.4 364.7 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   12,941 17,371 24,182 21,371 28,744 32,891 0.0 0.0   EBITDA   1,955 3,327 8,356 3,116 6,788 9,093 0.0 0.0   EBIT   1,661 3,096 8,042 2,607 6,215 8,460 0.0 0.0   Pre-tax profit (PTP)   1,576.7 3,117.8 8,435.9 4,189.5 5,635.5 8,006.0 0.0 0.0   Net earnings   1,223.1 2,421.9 6,570.5 3,253.0 4,369.3 6,223.2 0.0 0.0   Pre-tax profit without non-rec. items   1,577 3,118 8,436 4,190 5,636 8,006 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   802 306 1,256 1,184 1,588 1,296 0.0 0.0   Shareholders equity total   5,307 6,813 13,273 12,526 13,895 15,119 7,619 7,619   Interest-bearing liabilities   6,743 3,296 540 15,181 10,870 13,237 0.0 0.0   Balance sheet total (assets)   17,360 19,842 34,601 38,448 34,902 38,445 7,619 7,619   Net Debt   6,487 3,226 -9,267 14,655 10,820 13,100 -7,619 -7,619     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   12,941 17,371 24,182 21,371 28,744 32,891 0.0 0.0   Gross profit growth   26.4% 34.2% 39.2% -11.6% 34.5% 14.4% -100.0% 0.0%   Employees   31 35 41 48 53 57 0 0   Employee growth %   47.6% 12.9% 17.1% 17.1% 10.4% 7.5% -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)   17,360 19,842 34,601 38,448 34,902 38,445 7,619 7,619   Balance sheet change%   8.8% 14.3% 74.4% 11.1% -9.2% 10.2% -80.2% 0.0%   Added value   1,955.1 3,327.5 8,355.7 3,116.2 6,724.5 9,092.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -335 -457 616 -708 -305 -863 -1,551 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  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 (%)   12.8% 17.8% 33.3% 12.2% 21.6% 25.7% 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 %   11.3% 18.2% 31.4% 12.5% 18.7% 24.3% 0.0% 0.0%   ROI %   15.5% 29.8% 68.1% 21.3% 25.8% 33.6% 0.0% 0.0%   ROE %   23.5% 40.0% 65.4% 25.2% 33.1% 42.9% 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 %   31.8% 36.7% 39.8% 33.0% 40.4% 40.1% 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, %   331.8% 97.0% -110.9% 470.3% 159.4% 144.1% 0.0% 0.0%   Gearing %   127.0% 48.4% 4.1% 121.2% 78.2% 87.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 5.4% 5.7% 4.6% 9.3% 7.6% 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   0.5 0.4 0.8 0.3 0.4 0.4 0.0 0.0   Current Ratio   1.4 1.6 1.7 1.5 1.7 1.6 0.0 0.0   Cash and cash equivalent   255.7 70.0 9,807.4 526.2 51.0 136.9 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   4,595.3 7,024.8 13,383.8 11,528.2 12,787.8 13,320.9 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   63 95 204 65 127 160 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   63 95 204 65 128 160 0 0   EBIT / employee   54 88 196 54 117 148 0 0   Net earnings / employee   39 69 160 68 82 109 0 0