Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lindboe El 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% 2.0% 2.0%   Bankruptcy risk   5.4% 5.2% 4.0% 1.8% 2.3% 1.9% 15.5% 15.5%   Credit score (0-100)   43 44 49 70 64 69 13 13   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1.5 0.1 1.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   1,145 1,072 845 2,473 1,474 2,861 0.0 0.0   EBITDA   244 85.0 260 1,526 565 1,900 0.0 0.0   EBIT   244 85.0 260 1,507 533 1,868 0.0 0.0   Pre-tax profit (PTP)   242.3 83.0 257.9 1,483.2 512.7 1,868.4 0.0 0.0   Net earnings   188.6 64.0 200.9 1,150.7 398.9 1,449.4 0.0 0.0   Pre-tax profit without non-rec. items   242 83.0 258 1,483 513 1,868 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   0.0 0.0 0.0 204 173 141 0.0 0.0   Shareholders equity total   389 399 545 1,639 1,981 1,499 0.0 0.0   Interest-bearing liabilities   10.4 4.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   563 655 1,130 2,485 2,497 2,450 0.0 0.0   Net Debt   -347 -448 -929 -1,999 -2,325 -1,905 0.0 0.0     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   1,145 1,072 845 2,473 1,474 2,861 0.0 0.0   Gross profit growth   -16.5% -6.4% -21.1% 192.6% -40.4% 94.1% -100.0% 0.0%   Employees   3 0 1 2 2 2 0 0   Employee growth %   0.0% -100.0% 0.0% 100.0% 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)   563 655 1,130 2,485 2,497 2,450 0 0   Balance sheet change%   -20.6% 16.3% 72.6% 119.9% 0.5% -1.9% -100.0% 0.0%   Added value   243.7 85.0 259.5 1,526.4 552.3 1,900.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 185 -64 -64 -141 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   21.3% 7.9% 30.7% 60.9% 36.2% 65.3% 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 %   38.3% 14.0% 29.1% 83.4% 21.4% 75.5% 0.0% 0.0%   ROI %   80.5% 21.2% 54.8% 136.4% 29.0% 106.0% 0.0% 0.0%   ROE %   64.1% 16.3% 42.6% 105.4% 22.0% 83.3% 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 %   69.0% 60.9% 49.3% 67.4% 79.3% 61.2% 0.0% 0.0%   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, %   -142.3% -527.1% -357.9% -131.0% -411.5% -100.3% 0.0% 0.0%   Gearing %   2.7% 1.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.5% 27.7% 82.0% 0.0% 0.0% 0.0% 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   3.2 2.6 2.0 3.0 4.7 2.5 0.0 0.0   Current Ratio   3.2 2.6 1.9 2.8 4.7 2.5 0.0 0.0   Cash and cash equivalent   357.2 452.0 928.8 1,999.4 2,324.5 1,905.1 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   388.5 399.0 544.8 1,460.9 1,832.1 1,371.2 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   81 0 260 763 276 950 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   81 0 260 763 282 950 0 0   EBIT / employee   81 0 260 754 267 934 0 0   Net earnings / employee   63 0 201 575 199 725 0 0