Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDBJERGGRUPPEN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   1.0% 0.7% 1.0% 1.0% 1.2% 0.9% 8.4% 8.2%   Credit score (0-100)   88 95 88 86 80 88 28 30   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   494.2 827.4 521.8 488.2 167.8 679.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,465 2,493 1,974 1,496 1,670 1,927 0.0 0.0   EBITDA   1,989 1,503 1,073 776 1,118 1,340 0.0 0.0   EBIT   1,762 1,263 946 571 891 1,206 0.0 0.0   Pre-tax profit (PTP)   464.7 1,119.2 478.8 360.2 -256.2 793.3 0.0 0.0   Net earnings   292.0 773.3 341.2 233.1 -205.0 641.9 0.0 0.0   Pre-tax profit without non-rec. items   465 1,119 479 360 -256 793 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   27,658 30,818 31,019 32,904 33,980 33,845 0.0 0.0   Shareholders equity total   7,056 8,025 8,449 8,682 8,477 9,088 8,830 8,830   Interest-bearing liabilities   20,746 20,394 19,616 23,585 23,266 23,031 0.0 0.0   Balance sheet total (assets)   29,006 32,759 32,094 35,787 34,552 34,791 8,830 8,830   Net Debt   19,759 19,260 19,031 20,856 22,916 22,767 -8,830 -8,830     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,465 2,493 1,974 1,496 1,670 1,927 0.0 0.0   Gross profit growth   2.2% 1.1% -20.8% -24.2% 11.6% 15.4% -100.0% 0.0%   Employees   0 0 3 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   29,006 32,759 32,094 35,787 34,552 34,791 8,830 8,830   Balance sheet change%   -3.2% 12.9% -2.0% 11.5% -3.5% 0.7% -74.6% 0.0%   Added value   1,762.3 1,263.4 946.0 570.8 891.4 1,205.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9 2,920 74 1,679 849 -270 -33,845 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   71.5% 50.7% 47.9% 38.2% 53.4% 62.6% 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 %   6.1% 5.6% 3.6% 2.6% 2.5% 4.1% 0.0% 0.0%   ROI %   6.3% 5.9% 3.8% 2.8% 2.7% 4.5% 0.0% 0.0%   ROE %   4.3% 10.3% 4.1% 2.7% -2.4% 7.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   24.3% 24.8% 26.3% 24.3% 24.5% 26.1% 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, %   993.5% 1,281.1% 1,773.4% 2,686.8% 2,050.0% 1,698.5% 0.0% 0.0%   Gearing %   294.0% 254.1% 232.2% 271.7% 274.5% 253.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 2.9% 3.4% 2.5% 4.9% 2.7% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.8 0.8 0.4 0.4 0.1 0.2 0.0 0.0   Current Ratio   0.8 0.7 0.4 0.4 0.1 0.2 0.0 0.0   Cash and cash equivalent   987.5 1,134.0 584.9 2,729.2 350.1 264.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -1,365.0 -1,938.2 -1,978.7 -6,350.8 -5,031.0 -4,673.5 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 315 0 0 603 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 358 0 0 670 0 0   EBIT / employee   0 0 315 0 0 603 0 0   Net earnings / employee   0 0 114 0 0 321 0 0