Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDENBORG AVLSGAARD 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.7% 0.7% 0.7% 0.8% 0.6% 0.6% 8.6% 8.6%   Credit score (0-100)   96 96 93 90 96 95 28 28   Credit rating   AA AA AA A AA AA BB BB   Credit limit (kDKK)   915.6 946.0 871.6 738.0 883.5 870.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,437 1,669 1,497 1,363 1,430 1,615 0.0 0.0   EBITDA   1,437 1,669 1,497 1,363 1,430 1,615 0.0 0.0   EBIT   1,170 1,401 1,222 1,084 1,146 1,316 0.0 0.0   Pre-tax profit (PTP)   1,192.0 1,438.0 1,266.0 1,072.0 1,078.0 988.0 0.0 0.0   Net earnings   929.0 1,121.0 1,026.0 836.0 841.0 770.0 0.0 0.0   Pre-tax profit without non-rec. items   1,192 1,438 1,266 1,072 1,078 988 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   17,821 17,722 17,562 17,570 17,581 17,282 0.0 0.0   Shareholders equity total   8,999 9,120 8,946 8,682 8,523 8,293 4,293 4,293   Interest-bearing liabilities   14,459 14,250 13,913 13,766 13,330 13,074 0.0 0.0   Balance sheet total (assets)   23,778 23,745 23,523 23,358 22,137 21,588 4,293 4,293   Net Debt   14,458 14,249 13,913 13,756 13,317 13,053 -4,293 -4,293     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,437 1,669 1,497 1,363 1,430 1,615 0.0 0.0   Gross profit growth   -6.6% 16.1% -10.3% -9.0% 4.9% 12.9% -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)   23,778 23,745 23,523 23,358 22,137 21,588 4,293 4,293   Balance sheet change%   -0.9% -0.1% -0.9% -0.7% -5.2% -2.5% -80.1% 0.0%   Added value   1,437.0 1,669.0 1,497.0 1,363.0 1,425.0 1,615.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -534 -367 -435 -271 -273 -598 -17,282 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   81.4% 83.9% 81.6% 79.5% 80.1% 81.5% 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 %   5.4% 6.3% 5.6% 4.8% 5.0% 6.1% 0.0% 0.0%   ROI %   5.4% 6.3% 5.6% 5.0% 5.1% 6.2% 0.0% 0.0%   ROE %   10.3% 12.4% 11.4% 9.5% 9.8% 9.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   37.9% 38.4% 38.0% 37.2% 38.5% 38.4% 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, %   1,006.1% 853.7% 929.4% 1,009.2% 931.3% 808.2% 0.0% 0.0%   Gearing %   160.7% 156.3% 155.5% 158.6% 156.4% 157.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.4% 0.4% 0.5% 0.5% 2.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   19.2 12.7 9.3 4.9 11.0 10.4 0.0 0.0   Current Ratio   18.8 12.7 9.3 4.9 11.0 10.4 0.0 0.0   Cash and cash equivalent   1.0 1.0 0.0 10.0 13.0 21.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   5,640.0 5,549.0 5,322.0 4,599.0 4,141.0 3,892.0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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