Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LNT 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   1.7% 4.2% 1.7% 1.6% 0.8% 2.9% 9.3% 9.1%   Credit score (0-100)   74 50 72 73 92 57 27 27   Credit rating   A BBB A A AA BBB BB BB   Credit limit (kDKK)   6.1 0.0 3.6 17.2 983.2 0.0 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   17,473 13,667 15,495 18,878 17,837 12,648 0.0 0.0   EBITDA   2,946 -1,226 3,810 6,344 5,103 456 0.0 0.0   EBIT   1,229 -3,059 1,951 4,500 3,077 -1,464 0.0 0.0   Pre-tax profit (PTP)   -151.7 -4,744.9 868.3 3,809.2 1,854.5 -2,583.6 0.0 0.0   Net earnings   -151.7 -4,744.9 868.3 4,610.0 1,445.2 -2,020.3 0.0 0.0   Pre-tax profit without non-rec. items   -152 -2,988 868 3,809 1,855 -2,584 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   12,601 11,533 9,985 8,504 6,800 5,128 0.0 0.0   Shareholders equity total   4,537 -208 660 5,270 6,716 4,695 1,750 1,750   Interest-bearing liabilities   22,162 18,193 18,754 15,638 18,621 22,145 0.0 0.0   Balance sheet total (assets)   42,553 37,241 35,398 39,309 35,636 35,950 1,750 1,750   Net Debt   22,162 18,193 18,754 15,638 18,621 22,145 -1,750 -1,750     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   17,473 13,667 15,495 18,878 17,837 12,648 0.0 0.0   Gross profit growth   -4.8% -21.8% 13.4% 21.8% -5.5% -29.1% -100.0% 0.0%   Employees   32 33 26 27 28 26 0 0   Employee growth %   -5.9% 3.1% -21.2% 3.8% 3.7% -7.1% -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)   42,553 37,241 35,398 39,309 35,636 35,950 1,750 1,750   Balance sheet change%   -5.4% -12.5% -5.0% 11.0% -9.3% 0.9% -95.1% 0.0%   Added value   2,945.5 -1,225.8 3,809.7 6,344.1 4,921.2 455.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,515 -2,900 -3,407 -3,326 -3,730 -3,592 -5,128 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   7.0% -22.4% 12.6% 23.8% 17.2% -11.6% 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 %   2.8% -7.1% 6.1% 13.1% 9.1% -3.2% 0.0% 0.0%   ROI %   3.6% -9.6% 8.7% 18.9% 8.7% -2.1% 0.0% 0.0%   ROE %   -3.3% -22.7% 4.6% 155.5% 24.1% -35.4% 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 %   15.1% 5.1% 7.8% 16.8% 18.8% 13.1% 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, %   752.4% -1,484.1% 492.3% 246.5% 364.9% 4,859.4% 0.0% 0.0%   Gearing %   488.5% -8,746.7% 2,840.1% 296.7% 277.3% 471.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 0.7% 7.3% 6.2% 9.1% 7.1% 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   0.4 0.4 0.5 0.5 7.7 18.4 0.0 0.0   Current Ratio   1.1 0.9 0.9 1.1 17.6 38.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   1,420.8 -3,053.6 -2,192.2 2,226.5 26,607.8 29,408.7 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   92 -37 147 235 176 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 -37 147 235 182 18 0 0   EBIT / employee   38 -93 75 167 110 -56 0 0   Net earnings / employee   -5 -144 33 171 52 -78 0 0