Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDVED TAG 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  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% 5.5% 5.5%   Bankruptcy risk   3.6% 3.4% 4.8% 3.5% 3.3% 5.8% 12.1% 11.8%   Credit score (0-100)   54 56 45 51 55 38 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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   5,930 5,520 5,078 5,126 5,988 3,767 0.0 0.0   EBITDA   929 529 119 250 343 -99.5 0.0 0.0   EBIT   793 377 -22.9 93.4 215 -164 0.0 0.0   Pre-tax profit (PTP)   784.4 368.0 -21.4 86.1 209.5 -163.8 0.0 0.0   Net earnings   592.4 285.1 -17.2 64.9 144.9 -128.6 0.0 0.0   Pre-tax profit without non-rec. items   784 368 -21.4 86.1 209 -164 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   346 291 389 270 142 56.7 0.0 0.0   Shareholders equity total   1,162 1,169 1,033 1,098 1,145 871 529 529   Interest-bearing liabilities   0.2 0.1 0.8 0.0 1.4 220 0.0 0.0   Balance sheet total (assets)   3,418 2,776 2,970 2,353 2,309 3,246 529 529   Net Debt   -459 -295 -927 -831 -670 -212 -529 -529     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   5,930 5,520 5,078 5,126 5,988 3,767 0.0 0.0   Gross profit growth   62.7% -6.9% -8.0% 0.9% 16.8% -37.1% -100.0% 0.0%   Employees   9 8 9 9 10 7 0 0   Employee growth %   28.6% -11.1% 12.5% 0.0% 11.1% -30.0% -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)   3,418 2,776 2,970 2,353 2,309 3,246 529 529   Balance sheet change%   13.6% -18.8% 7.0% -20.8% -1.9% 40.6% -83.7% 0.0%   Added value   929.4 529.2 119.1 249.7 371.5 -99.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -152 -208 -44 -276 -256 -150 -57 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 -1.0 1.0 2.0 -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 (%)   13.4% 6.8% -0.5% 1.8% 3.6% -4.4% 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 %   24.7% 12.2% -0.5% 3.5% 9.2% -5.8% 0.0% 0.0%   ROI %   83.6% 32.3% -1.3% 8.8% 19.2% -14.5% 0.0% 0.0%   ROE %   62.5% 24.5% -1.6% 6.1% 12.9% -12.8% 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 %   34.0% 42.1% 34.8% 46.7% 49.6% 26.8% 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, %   -49.4% -55.7% -778.3% -332.7% -195.2% 212.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 0.0% 0.1% 25.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5,215.1% 7,157.0% 1,723.6% 2,082.3% 809.6% 1.5% 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 1.5 1.3 1.7 1.8 1.3 0.0 0.0   Current Ratio   1.4 1.5 1.3 1.7 1.9 1.3 0.0 0.0   Cash and cash equivalent   458.8 294.7 928.1 830.8 671.0 431.1 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   815.9 877.9 643.9 828.2 1,003.1 814.7 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   103 66 13 28 37 -14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   103 66 13 28 34 -14 0 0   EBIT / employee   88 47 -3 10 22 -23 0 0   Net earnings / employee   66 36 -2 7 14 -18 0 0