Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lindgaard Industrie ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.7% 2.7%   Bankruptcy risk   7.8% 23.4% 39.5% 7.3% 5.1% 4.3% 19.9% 19.5%   Credit score (0-100)   33 4 0 32 43 47 6 6   Credit rating   BB B C BBB BBB BBB B B   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 1,818 4,194 0 0 0 0 0   Gross profit   71.4 165 249 116 247 240 0.0 0.0   EBITDA   48.1 165 249 116 247 240 0.0 0.0   EBIT   36.7 154 219 69.3 133 161 0.0 0.0   Pre-tax profit (PTP)   21.2 126.3 167.2 37.9 57.9 78.4 0.0 0.0   Net earnings   15.1 97.4 127.6 26.0 30.2 78.0 0.0 0.0   Pre-tax profit without non-rec. items   21.2 126 167 37.9 57.9 78.4 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   22.8 39.4 95.3 161 46.7 159 0.0 0.0   Shareholders equity total   25.3 74.2 152 178 208 286 0.7 0.7   Interest-bearing liabilities   135 0.0 0.0 41.9 1,099 1,237 0.0 0.0   Balance sheet total (assets)   204 93.5 296 272 1,389 1,569 0.7 0.7   Net Debt   58.3 0.0 -18.0 34.5 815 1,190 -0.7 -0.7     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 1,818 4,194 0 0 0 0 0   Net sales growth   0.0% 0.0% 130.7% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   71.4 165 249 116 247 240 0.0 0.0   Gross profit growth   -73.9% 131.4% 51.1% -53.5% 113.4% -3.1% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   204 94 296 272 1,389 1,569 1 1   Balance sheet change%   -41.4% -54.2% 216.0% -7.8% 410.0% 12.9% -100.0% 0.0%   Added value   48.1 165.1 249.4 115.9 180.1 239.9 0.0 0.0   Added value %   0.0% 9.1% 5.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11 5 26 19 -228 33 -159 0   Net sales trend   0.0 0.0 1.0 -1.0 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% 9.1% 5.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 8.5% 5.2% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   51.4% 93.1% 87.9% 59.7% 53.9% 67.0% 0.0% 0.0%   Net Earnings %   0.0% 5.4% 3.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 6.0% 3.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 6.9% 4.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   13.3% 103.2% 112.7% 24.4% 16.1% 9.6% 0.0% 0.0%   ROI %   20.8% 130.9% 194.3% 37.3% 17.5% 10.0% 0.0% 0.0%   ROE %   85.3% 195.8% 113.0% 15.8% 15.7% 31.6% 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 %   11.3% 65.7% 51.3% 65.2% 15.0% 18.2% 100.0% 100.0%   Relative indebtedness %   0.0% 1.1% 3.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 1.1% 3.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   121.3% 0.0% -7.2% 29.8% 329.3% 496.0% 0.0% 0.0%   Gearing %   535.0% 0.0% 0.0% 23.6% 529.2% 432.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.9% 40.5% 0.0% 149.6% 13.2% 5.4% 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   1.0 0.0 0.2 0.8 1.0 0.8 0.0 0.0   Current Ratio   1.0 0.0 2.4 0.8 1.1 1.1 0.0 0.0   Cash and cash equivalent   77.0 0.0 18.0 7.4 284.8 47.2 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)   10.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 3.0% 4.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -7.1 54.1 115.2 -20.6 123.6 126.6 0.0 0.0   Net working capital %   0.0% 3.0% 2.7% 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   0 0 0 116 180 240 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 116 247 240 0 0   EBIT / employee   0 0 0 69 133 161 0 0   Net earnings / employee   0 0 0 26 30 78 0 0