Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINK INDUSTRIES 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% 1.5% 1.5%   Bankruptcy risk   3.9% 4.9% 4.0% 4.7% 6.2% 5.0% 12.8% 12.8%   Credit score (0-100)   52 45 50 44 37 43 18 18   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   1,860 2,143 1,933 1,426 2,186 2,520 0.0 0.0   EBITDA   467 610 331 229 683 750 0.0 0.0   EBIT   448 581 309 206 662 745 0.0 0.0   Pre-tax profit (PTP)   426.0 556.0 301.4 158.1 613.3 569.5 0.0 0.0   Net earnings   328.2 426.8 227.5 120.8 464.3 411.3 0.0 0.0   Pre-tax profit without non-rec. items   426 556 301 158 613 569 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   99.2 70.9 48.3 25.6 4.5 0.0 0.0 0.0   Shareholders equity total   1,509 1,717 1,660 1,555 1,791 1,742 1,207 1,207   Interest-bearing liabilities   28.3 17.5 469 1,537 340 253 0.0 0.0   Balance sheet total (assets)   2,387 3,926 3,923 4,361 6,078 2,764 1,207 1,207   Net Debt   -349 -378 -1,616 587 -1,264 156 -1,207 -1,207     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   1,860 2,143 1,933 1,426 2,186 2,520 0.0 0.0   Gross profit growth   -19.7% 15.2% -9.8% -26.2% 53.3% 15.3% -100.0% 0.0%   Employees   2 3 3 2 2 3 0 0   Employee growth %   0.0% 50.0% 0.0% -33.3% 0.0% 50.0% -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)   2,387 3,926 3,923 4,361 6,078 2,764 1,207 1,207   Balance sheet change%   8.9% 64.5% -0.1% 11.2% 39.4% -54.5% -56.3% 0.0%   Added value   467.2 609.6 331.4 229.1 684.9 749.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -56 -45 -45 -42 -9 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   24.1% 27.1% 16.0% 14.5% 30.3% 29.6% 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 %   19.6% 19.0% 8.8% 5.0% 13.0% 17.0% 0.0% 0.0%   ROI %   28.0% 36.7% 17.8% 7.4% 24.2% 36.4% 0.0% 0.0%   ROE %   20.8% 26.5% 13.5% 7.5% 27.8% 23.3% 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 %   63.2% 43.7% 42.3% 35.7% 29.5% 63.0% 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, %   -74.7% -61.9% -487.6% 256.4% -185.0% 20.8% 0.0% 0.0%   Gearing %   1.9% 1.0% 28.3% 98.8% 19.0% 14.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   122.3% 195.0% 17.3% 4.8% 7.0% 61.4% 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 0.9 1.1 0.9 0.5 0.6 0.0 0.0   Current Ratio   2.6 1.7 1.7 1.8 1.4 2.7 0.0 0.0   Cash and cash equivalent   377.3 395.0 2,084.8 950.0 1,604.7 96.5 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   1,412.5 1,647.4 1,612.2 1,915.5 1,786.2 1,742.0 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 2018/12 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   234 203 110 115 342 250 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   234 203 110 115 342 250 0 0   EBIT / employee   224 194 103 103 331 248 0 0   Net earnings / employee   164 142 76 60 232 137 0 0