Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINK SOLUTIONS ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   0.5% 0.5% 0.6% 0.5% 0.4% 0.5% 8.4% 8.2%   Credit score (0-100)   99 99 98 99 100 99 8 8   Credit rating   AA AA A AA AA AA B B   Credit limit (kDKK)   1,489.5 1,464.6 2,035.4 1,618.9 2,553.4 3,087.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,479 14,092 17,238 16,038 20,217 22,828 0.0 0.0   EBITDA   7,567 8,283 10,178 6,586 9,383 9,866 0.0 0.0   EBIT   7,063 7,832 9,924 6,219 9,010 9,493 0.0 0.0   Pre-tax profit (PTP)   5,569.7 7,050.3 10,245.6 4,786.1 8,819.5 9,248.1 0.0 0.0   Net earnings   4,329.4 5,479.3 7,982.0 3,700.2 6,232.0 7,198.8 0.0 0.0   Pre-tax profit without non-rec. items   5,570 7,050 10,246 4,786 8,820 9,248 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   786 621 1,725 1,605 1,772 2,202 0.0 0.0   Shareholders equity total   8,222 8,701 11,683 10,384 16,616 19,648 14,348 14,348   Interest-bearing liabilities   4,147 7,421 9,039 11,123 7,029 1,495 0.0 0.0   Balance sheet total (assets)   19,203 21,831 28,925 27,616 32,331 36,047 14,348 14,348   Net Debt   -1,237 2,474 -176 6,127 1,323 -7,880 -14,348 -14,348     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   12,479 14,092 17,238 16,038 20,217 22,828 0.0 0.0   Gross profit growth   32.7% 12.9% 22.3% -7.0% 26.1% 12.9% -100.0% 0.0%   Employees   10 10 11 15 17 22 0 0   Employee growth %   42.9% 0.0% 10.0% 36.4% 13.3% 29.4% -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)   19,203 21,831 28,925 27,616 32,331 36,047 14,348 14,348   Balance sheet change%   10.5% 13.7% 32.5% -4.5% 17.1% 11.5% -60.2% 0.0%   Added value   7,567.1 8,283.1 10,178.4 6,586.1 9,377.2 9,865.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -697 -615 849 -487 -206 57 -2,202 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   56.6% 55.6% 57.6% 38.8% 44.6% 41.6% 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 %   39.4% 39.0% 43.8% 22.6% 30.9% 28.9% 0.0% 0.0%   ROI %   60.7% 55.4% 59.7% 30.2% 41.0% 44.0% 0.0% 0.0%   ROE %   56.1% 64.8% 78.3% 33.5% 46.2% 39.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   42.8% 39.9% 40.4% 37.6% 51.4% 54.5% 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, %   -16.3% 29.9% -1.7% 93.0% 14.1% -79.9% 0.0% 0.0%   Gearing %   50.4% 85.3% 77.4% 107.1% 42.3% 7.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   39.4% 16.6% 10.7% 15.9% 5.0% 15.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.3 1.3 1.3 1.1 1.3 1.4 0.0 0.0   Current Ratio   1.9 1.9 1.8 1.6 2.2 2.3 0.0 0.0   Cash and cash equivalent   5,384.4 4,946.6 9,215.2 4,996.7 5,705.6 9,374.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   5,699.0 5,084.1 5,873.0 4,501.4 12,924.0 15,237.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   757 828 925 439 552 448 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   757 828 925 439 552 448 0 0   EBIT / employee   706 783 902 415 530 431 0 0   Net earnings / employee   433 548 726 247 367 327 0 0