Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINK Mobility 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   2.0% 2.8% 2.5% 2.0% 0.7% 0.9% 4.5% 4.4%   Credit score (0-100)   70 60 61 68 95 87 47 47   Credit rating   A BBB BBB A AA A BBB BBB   Credit limit (kDKK)   1.5 0.0 0.1 4.5 2,823.1 2,603.2 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   30,688 33,475 28,485 21,178 19,666 21,583 0.0 0.0   EBITDA   4,890 13,617 12,670 9,023 5,223 7,775 0.0 0.0   EBIT   3,473 13,617 12,670 9,023 4,905 7,499 0.0 0.0   Pre-tax profit (PTP)   3,358.1 10,625.0 9,753.0 6,917.0 5,072.3 8,065.5 0.0 0.0   Net earnings   2,589.5 10,625.0 9,753.0 6,917.0 3,968.0 6,174.6 0.0 0.0   Pre-tax profit without non-rec. items   3,358 13,617 12,670 9,023 5,072 8,066 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   71.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   7,787 11,612 13,365 20,282 24,250 30,424 29,315 29,315   Interest-bearing liabilities   1,493 0.0 0.0 0.0 14,282 10,680 0.0 0.0   Balance sheet total (assets)   27,080 33,097 46,586 68,510 63,697 78,997 29,315 29,315   Net Debt   1,196 0.0 0.0 0.0 14,140 10,489 -28,587 -28,587     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   30,688 33,475 28,485 21,178 19,666 21,583 0.0 0.0   Gross profit growth   -18.8% 9.1% -14.9% -25.7% -7.1% 9.8% -100.0% 0.0%   Employees   31 23 18 20 19 19 0 0   Employee growth %   -20.5% -25.8% -21.7% 11.1% -5.0% 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)   27,080 33,097 46,586 68,510 63,697 78,997 29,315 29,315   Balance sheet change%   -33.0% 22.2% 40.8% 47.1% -7.0% 24.0% -62.9% 0.0%   Added value   4,890.1 13,617.0 12,670.0 9,023.0 4,904.6 7,775.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,558 -887 0 0 -16 149 0 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 (%)   11.3% 40.7% 44.5% 42.6% 24.9% 34.7% 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 %   10.8% 45.3% 31.8% 15.7% 7.8% 12.0% 0.0% 0.0%   ROI %   28.3% 64.3% 31.8% 15.7% 9.6% 21.5% 0.0% 0.0%   ROE %   27.5% 109.5% 78.1% 41.1% 17.8% 22.6% 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 %   29.6% 100.0% 100.0% 100.0% 38.1% 38.5% 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, %   24.5% 0.0% 0.0% 0.0% 270.7% 134.9% 0.0% 0.0%   Gearing %   19.2% 0.0% 0.0% 0.0% 58.9% 35.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.0% 0.0% 0.0% 0.0% 1.0% 4.0% 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   1.4 0.0 0.0 0.0 1.6 1.6 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.6 1.6 0.0 0.0   Cash and cash equivalent   296.7 0.0 0.0 0.0 142.0 191.5 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   6,325.9 0.0 0.0 0.0 23,503.4 29,414.5 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   158 592 704 451 258 409 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   158 592 704 451 275 409 0 0   EBIT / employee   112 592 704 451 258 395 0 0   Net earnings / employee   84 462 542 346 209 325 0 0