Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDEGÅRD 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.5% 1.5% 1.6% 1.3% 1.2% 1.4% 8.5% 8.3%   Credit score (0-100)   78 76 73 80 81 78 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   82.7 58.6 40.6 304.7 571.4 162.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,689 2,800 3,468 3,206 3,351 3,312 0.0 0.0   EBITDA   3,689 2,800 3,468 3,206 3,351 3,312 0.0 0.0   EBIT   3,533 2,644 3,290 2,995 3,140 3,122 0.0 0.0   Pre-tax profit (PTP)   1,863.6 1,087.2 1,784.0 1,318.3 1,135.2 1,016.4 0.0 0.0   Net earnings   1,452.3 845.2 1,390.6 1,028.2 883.8 792.8 0.0 0.0   Pre-tax profit without non-rec. items   1,864 1,087 1,784 1,318 1,135 1,016 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   66,763 66,606 66,594 66,383 66,171 65,981 0.0 0.0   Shareholders equity total   15,621 16,466 17,857 18,885 18,769 18,062 8,762 8,762   Interest-bearing liabilities   47,384 46,552 45,236 44,903 44,645 44,380 0.0 0.0   Balance sheet total (assets)   66,830 66,650 66,620 67,420 67,195 66,127 8,762 8,762   Net Debt   47,384 46,552 45,236 43,960 43,652 44,248 -8,762 -8,762     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,689 2,800 3,468 3,206 3,351 3,312 0.0 0.0   Gross profit growth   8.8% -24.1% 23.9% -7.5% 4.5% -1.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   66,830 66,650 66,620 67,420 67,195 66,127 8,762 8,762   Balance sheet change%   -0.2% -0.3% -0.0% 1.2% -0.3% -1.6% -86.8% 0.0%   Added value   3,689.3 2,799.9 3,468.0 3,206.3 3,351.3 3,312.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -313 -313 -190 -423 -423 -381 -58,181 -7,800   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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   95.8% 94.4% 94.9% 93.4% 93.7% 94.3% 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 %   5.3% 4.0% 4.9% 4.5% 4.7% 4.7% 0.0% 0.0%   ROI %   5.4% 4.1% 5.1% 4.5% 4.7% 4.7% 0.0% 0.0%   ROE %   9.8% 5.3% 8.1% 5.6% 4.7% 4.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   25.8% 28.0% 26.8% 28.0% 27.9% 27.3% 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, %   1,284.4% 1,662.6% 1,304.4% 1,371.1% 1,302.5% 1,335.9% 0.0% 0.0%   Gearing %   303.3% 282.7% 253.3% 237.8% 237.9% 245.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 3.3% 3.3% 3.7% 4.5% 4.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 2.0 1.6 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.0 1.6 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 943.2 992.5 131.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -4,021.9 -2,779.7 -4,013.5 509.8 376.6 -420.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0