CVR number 32949266
Industry 25.9900 Manufacture of other fabricated metal products n.e.c.

LNT A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.8% 1.8% 1.8% 1.8% 1.8%  
Bankruptcy risk  2.2% 2.6% 1.5% 3.5% 3.4%  
Credit score (0-100)  65 59 75 52 54  
Credit rating  BBB BBB A BBB BBB  
Credit limit (kDKK)  0.1 0.0 38.4 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  15,495 18,878 17,837 12,870 13,963  
EBITDA  3,810 6,344 5,103 456 -1,819  
EBIT  1,951 4,500 3,077 -1,464 -4,033  
Pre-tax profit (PTP)  868.3 3,809.2 1,854.5 -2,583.6 -5,987.7  
Net earnings  868.3 4,610.0 1,445.2 -2,020.3 -4,676.5  
Pre-tax profit without non-rec. items  868 3,809 1,855 -2,584 -5,988  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  9,985 8,504 6,800 5,128 13,521  
Shareholders equity total  660 5,270 6,716 4,695 10,991  
Interest-bearing liabilities  18,754 15,638 18,621 22,145 19,899  
Balance sheet total (assets)  35,398 39,309 35,636 35,950 48,701  
Net Debt  18,754 15,638 18,621 22,145 19,899  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  15,495 18,878 17,837 12,870 13,963  
Gross profit growth  13.4% 21.8% -5.5% -27.8% 8.5%  
Employees  26 27 28 26 30  
Employee growth %  -21.2% 3.8% 3.7% -7.1% 15.4%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  35,398 39,309 35,636 35,950 48,701  
Balance sheet change%  -5.0% 11.0% -9.3% 0.9% 35.5%  
Added value  3,809.7 6,344.1 5,103.4 563.0 -1,818.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -3,407 -3,326 -3,730 -3,592 6,179  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 -1.0 -2.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  12.6% 23.8% 17.2% -11.4% -28.9%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  6.1% 13.1% 9.1% -3.2% -8.8%  
ROI %  8.7% 18.9% 8.7% -2.8% -10.7%  
ROE %  4.6% 155.5% 24.1% -35.4% -59.6%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  7.8% 16.8% 18.8% 13.1% 22.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  492.3% 246.5% 364.9% 4,859.4% -1,094.2%  
Gearing %  2,840.1% 296.7% 277.3% 471.7% 181.1%  
Net interest  0 0 0 0 0  
Financing costs %  7.3% 6.2% 9.1% 7.1% 10.8%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.5 0.5 7.7 0.5 0.5  
Current Ratio  0.9 1.1 17.6 1.0 1.0  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.0  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -2,192.2 2,226.5 26,607.8 1,375.5 -4.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  147 235 182 22 -61  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  147 235 182 18 -61  
EBIT / employee  75 167 110 -56 -134  
Net earnings / employee  33 171 52 -78 -156