Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDING BILER 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1% 3.1%   Bankruptcy risk   2.7% 1.3% 1.3% 1.2% 1.8% 1.7% 9.4% 9.2%   Credit score (0-100)   62 80 79 81 71 71 26 27   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 66.8 85.2 228.7 4.8 5.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,123 3,532 3,857 5,294 4,170 3,270 0.0 0.0   EBITDA   1,573 1,725 2,079 3,080 1,982 1,386 0.0 0.0   EBIT   1,573 1,712 2,074 3,060 1,959 1,363 0.0 0.0   Pre-tax profit (PTP)   1,512.0 1,611.0 1,979.0 2,952.0 1,762.0 922.4 0.0 0.0   Net earnings   1,179.0 1,256.0 1,544.0 2,303.0 1,371.0 716.9 0.0 0.0   Pre-tax profit without non-rec. items   1,512 1,611 1,979 2,952 1,762 922 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 166 70.0 86.0 62.0 39.4 0.0 0.0   Shareholders equity total   5,179 5,256 5,544 6,303 5,371 5,837 3,500 3,500   Interest-bearing liabilities   839 6,106 3,860 6,721 9,436 6,380 0.0 0.0   Balance sheet total (assets)   10,273 14,068 12,823 18,252 16,232 14,489 3,500 3,500   Net Debt   798 6,067 3,823 6,683 9,399 6,343 -3,500 -3,500     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   3,123 3,532 3,857 5,294 4,170 3,270 0.0 0.0   Gross profit growth   17.8% 13.1% 9.2% 37.3% -21.2% -21.6% -100.0% 0.0%   Employees   4 5 5 5 5 4 0 0   Employee growth %   0.0% 25.0% 0.0% 0.0% 0.0% -20.0% -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)   10,273 14,068 12,823 18,252 16,232 14,489 3,500 3,500   Balance sheet change%   -16.6% 36.9% -8.8% 42.3% -11.1% -10.7% -75.8% 0.0%   Added value   1,573.0 1,712.0 2,074.0 3,060.0 1,959.0 1,363.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 153 -101 -4 -47 -46 -39 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   50.4% 48.5% 53.8% 57.8% 47.0% 41.7% 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 %   13.9% 14.1% 15.5% 19.7% 11.4% 8.9% 0.0% 0.0%   ROI %   25.3% 19.7% 20.1% 27.3% 14.1% 10.1% 0.0% 0.0%   ROE %   22.7% 24.1% 28.6% 38.9% 23.5% 12.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   50.4% 37.4% 43.2% 34.5% 33.1% 40.3% 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, %   50.7% 351.7% 183.9% 217.0% 474.2% 457.5% 0.0% 0.0%   Gearing %   16.2% 116.2% 69.6% 106.6% 175.7% 109.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 3.0% 2.2% 2.1% 2.4% 5.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.2 0.2 0.2 0.5 0.0 0.0   Current Ratio   2.0 1.6 2.0 1.9 2.3 2.3 0.0 0.0   Cash and cash equivalent   41.0 39.0 37.0 38.0 37.0 37.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   5,142.0 5,060.0 6,445.0 8,438.0 9,077.0 8,163.5 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   393 342 415 612 392 341 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   393 345 416 616 396 347 0 0   EBIT / employee   393 342 415 612 392 341 0 0   Net earnings / employee   295 251 309 461 274 179 0 0