Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Chr. Lindvig Holding 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   11.1% 5.9% 5.6% 2.8% 12.6% 11.6% 19.6% 19.6%   Credit score (0-100)   23 40 41 58 18 20 6 6   Credit rating   BB BBB BBB BBB BB BB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   345 0 0 0 0 0 0 0   Gross profit   345 -2.5 -2.5 -2.5 -2.6 -2.6 0.0 0.0   EBITDA   337 -2.5 -2.5 -2.5 -2.6 -2.6 0.0 0.0   EBIT   337 -2.5 -2.5 -2.5 -2.6 -2.6 0.0 0.0   Pre-tax profit (PTP)   337.4 18.8 42.1 150.3 -299.2 -38.7 0.0 0.0   Net earnings   337.4 18.8 46.5 150.8 -300.5 -42.2 0.0 0.0   Pre-tax profit without non-rec. items   337 18.8 42.1 150 -299 -38.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   387 406 453 604 303 261 211 211   Interest-bearing liabilities   5.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   Balance sheet total (assets)   395 414 530 677 370 279 211 211   Net Debt   4.7 4.7 4.7 4.7 4.7 4.7 -211 -211     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   345 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   345 -2.5 -2.5 -2.5 -2.6 -2.6 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -5.0% 0.0% 0.0% 0.0%   Employees   0 1 1 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   395 414 530 677 370 279 211 211   Balance sheet change%   0.0% 4.8% 28.1% 27.8% -45.3% -24.5% -24.5% 0.0%   Added value   337.4 -2.5 -2.5 -2.5 -2.6 -2.6 0.0 0.0   Added value %   97.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   97.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   97.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   97.9% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   97.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   97.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   97.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   85.4% 4.7% 9.3% 25.0% -57.1% -11.7% 0.0% 0.0%   ROI %   86.0% 4.7% 10.1% 28.3% -65.2% -13.3% 0.0% 0.0%   ROE %   87.1% 4.7% 10.8% 28.6% -66.3% -15.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   98.1% 98.2% 85.4% 89.1% 81.9% 93.4% 100.0% 100.0%   Relative indebtedness %   2.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1.4% -186.8% -186.8% -186.8% -177.9% -177.9% 0.0% 0.0%   Gearing %   1.3% 1.2% 1.1% 0.8% 1.6% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 36.1% 11.2% 7.6% 13.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   33.4 33.0 7.8 41.6 4.5 13.3 0.0 0.0   Current Ratio   33.4 33.0 7.8 41.6 4.5 13.3 0.0 0.0   Cash and cash equivalent   0.3 0.3 0.3 0.3 0.3 0.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 %   72.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   242.8 240.3 277.2 304.4 233.8 227.0 0.0 0.0   Net working capital %   70.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -3 -3 -3 0 -3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -3 -3 -3 0 -3 0 0   EBIT / employee   0 -3 -3 -3 0 -3 0 0   Net earnings / employee   0 19 47 151 0 -42 0 0