Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LIND & BIRKEDAL 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% 5.0% 5.0%   Bankruptcy risk   6.8% 21.5% 1.7% 4.5% 2.9% 4.2% 10.5% 10.5%   Credit score (0-100)   37 5 72 45 58 47 23 23   Credit rating   BBB B A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 -0.0 2.5 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   2,569 1,252 3,304 3,349 3,970 4,930 0.0 0.0   EBITDA   306 -1,062 1,537 720 663 646 0.0 0.0   EBIT   182 -1,221 1,343 547 453 241 0.0 0.0   Pre-tax profit (PTP)   143.0 -1,222.9 1,328.1 505.7 390.9 213.7 0.0 0.0   Net earnings   143.0 -1,222.9 1,309.5 389.3 299.2 150.2 0.0 0.0   Pre-tax profit without non-rec. items   143 -1,223 1,328 506 391 214 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   481 473 419 246 1,667 1,351 0.0 0.0   Shareholders equity total   136 113 1,423 812 1,111 1,261 1,085 1,085   Interest-bearing liabilities   0.0 0.0 0.0 1,023 1,078 943 0.0 0.0   Balance sheet total (assets)   2,482 1,840 3,480 4,531 4,707 5,267 1,085 1,085   Net Debt   -984 -258 -1,441 53.2 547 701 -1,085 -1,085     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   2,569 1,252 3,304 3,349 3,970 4,930 0.0 0.0   Gross profit growth   -6.5% -51.3% 164.0% 1.4% 18.5% 24.2% -100.0% 0.0%   Employees   8 9 6 9 9 12 0 0   Employee growth %   -11.1% 12.5% -33.3% 50.0% 0.0% 33.3% -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)   2,482 1,840 3,480 4,531 4,707 5,267 1,085 1,085   Balance sheet change%   32.7% -25.8% 89.1% 30.2% 3.9% 11.9% -79.4% 0.0%   Added value   306.0 -1,062.0 1,536.7 719.6 624.9 645.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -128 -167 -248 -345 1,211 -720 -1,351 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   7.1% -97.6% 40.6% 16.3% 11.4% 4.9% 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 %   8.5% -56.5% 50.5% 13.7% 9.8% 5.1% 0.0% 0.0%   ROI %   271.2% -720.8% 148.3% 30.2% 21.3% 11.3% 0.0% 0.0%   ROE %   14.2% -982.8% 170.6% 34.8% 31.1% 12.7% 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 %   5.5% 6.1% 40.9% 17.9% 23.6% 23.9% 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, %   -321.5% 24.3% -93.8% 7.4% 82.5% 108.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 126.1% 97.0% 74.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 8.1% 5.9% 3.9% 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   0.8 0.8 1.6 1.2 1.2 1.3 0.0 0.0   Current Ratio   0.9 0.8 1.6 1.2 1.2 1.3 0.0 0.0   Cash and cash equivalent   984.0 257.7 1,441.5 970.1 530.8 242.1 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   -349.7 -274.6 1,184.4 741.2 549.0 874.4 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   38 -118 256 80 69 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   38 -118 256 80 74 54 0 0   EBIT / employee   23 -136 224 61 50 20 0 0   Net earnings / employee   18 -136 218 43 33 13 0 0