Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Linde Alle 48 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.1% 1.2% 1.3% 1.0% 1.8% 1.0% 7.9% 7.8%   Credit score (0-100)   58 82 79 86 70 87 31 31   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 846.6 507.8 1,864.7 15.7 2,070.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -8.2 3,968 2,154 2,679 2,903 2,811 0.0 0.0   EBITDA   -8.2 3,968 2,154 2,679 2,903 2,811 0.0 0.0   EBIT   -8.2 5,410 3,754 2,607 277 4,172 0.0 0.0   Pre-tax profit (PTP)   -27.6 2,069.0 2,858.1 6,215.2 -1,680.8 2,189.0 0.0 0.0   Net earnings   -21.7 1,613.8 2,227.3 4,847.8 -1,306.0 1,707.4 0.0 0.0   Pre-tax profit without non-rec. items   -27.6 3,511 2,858 6,215 -1,681 2,189 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   82,000 84,200 85,800 85,728 83,141 84,768 0.0 0.0   Shareholders equity total   29,517 32,058 33,360 33,755 32,449 34,156 34,116 34,116   Interest-bearing liabilities   50,641 50,356 49,818 53,719 53,116 52,497 0.0 0.0   Balance sheet total (assets)   82,046 85,238 86,023 89,820 87,661 89,148 34,116 34,116   Net Debt   50,641 49,410 49,605 49,784 51,842 51,304 -34,116 -34,116     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -8.2 3,968 2,154 2,679 2,903 2,811 0.0 0.0   Gross profit growth   0.0% 0.0% -45.7% 24.4% 8.4% -3.2% -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)   82,046 85,238 86,023 89,820 87,661 89,148 34,116 34,116   Balance sheet change%   0.0% 3.9% 0.9% 4.4% -2.4% 1.7% -61.7% 0.0%   Added value   -8.2 5,409.6 3,754.1 2,607.0 276.9 4,171.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   82,000 2,200 1,600 -72 -2,587 1,627 -84,768 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 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 136.3% 174.3% 97.3% 9.5% 148.4% 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 %   -0.0% 6.5% 4.4% 9.5% 0.4% 4.8% 0.0% 0.0%   ROI %   -0.0% 6.6% 4.5% 9.7% 0.4% 5.0% 0.0% 0.0%   ROE %   -0.1% 5.2% 6.8% 14.4% -3.9% 5.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   36.0% 37.6% 39.0% 38.1% 37.7% 39.0% 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, %   -619,844.1% 1,245.2% 2,302.8% 1,858.5% 1,785.6% 1,825.1% 0.0% 0.0%   Gearing %   171.6% 157.1% 149.3% 159.1% 163.7% 153.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 3.8% 1.8% 4.2% 3.8% 4.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.3 0.1 4.7 5.1 4.6 0.0 0.0   Current Ratio   0.0 0.3 0.1 1.9 1.8 1.8 0.0 0.0   Cash and cash equivalent   0.0 945.9 213.0 3,935.5 1,274.1 1,193.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -52,482.7 -2,678.4 -2,478.3 1,887.3 2,065.3 1,901.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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