Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDEBJERG DESIGN 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   6.2% 3.9% 3.2% 3.7% 2.6% 2.6% 9.4% 9.4%   Credit score (0-100)   39 50 54 52 60 62 26 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   617 1,133 1,127 1,021 709 890 0.0 0.0   EBITDA   99.0 772 688 582 306 494 0.0 0.0   EBIT   98.2 772 688 582 306 494 0.0 0.0   Pre-tax profit (PTP)   92.7 901.9 567.8 271.8 272.9 485.7 0.0 0.0   Net earnings   70.9 703.4 438.6 208.9 213.2 390.0 0.0 0.0   Pre-tax profit without non-rec. items   92.7 902 568 272 273 486 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   653 1,303 1,685 1,836 1,991 2,039 2,179 2,179   Interest-bearing liabilities   0.2 0.2 0.2 0.2 1.5 1.5 0.0 0.0   Balance sheet total (assets)   1,240 2,003 2,236 2,107 2,140 2,264 2,179 2,179   Net Debt   -698 -1,417 -1,949 -1,840 -513 -383 -2,179 -2,179     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   617 1,133 1,127 1,021 709 890 0.0 0.0   Gross profit growth   -14.5% 83.5% -0.5% -9.4% -30.6% 25.7% -100.0% 0.0%   Employees   1 1 1 0 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% -50.0% -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)   1,240 2,003 2,236 2,107 2,140 2,264 2,179 2,179   Balance sheet change%   8.8% 61.5% 11.6% -5.8% 1.6% 5.8% -3.8% 0.0%   Added value   99.0 771.6 687.8 581.7 305.6 494.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 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 (%)   15.9% 68.1% 61.0% 56.9% 43.1% 55.5% 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 %   8.4% 56.4% 32.7% 27.2% 14.4% 22.5% 0.0% 0.0%   ROI %   15.4% 93.4% 46.4% 33.6% 16.0% 24.6% 0.0% 0.0%   ROE %   11.0% 71.9% 29.4% 11.9% 11.1% 19.4% 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 %   90.3% 81.1% 91.7% 93.4% 93.0% 90.1% 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, %   -705.1% -183.7% -283.3% -316.4% -167.8% -77.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3,675.5% 6,164.8% 59,411.0% 151,926.7% 3,901.0% 633.0% 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   16.2 5.8 14.0 15.9 4.9 3.2 0.0 0.0   Current Ratio   2.1 2.9 4.1 7.8 5.4 3.3 0.0 0.0   Cash and cash equivalent   698.0 1,417.7 1,948.9 1,840.3 514.2 384.5 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   653.4 563.6 118.2 577.9 650.5 508.0 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   99 772 688 0 153 494 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 772 688 0 153 494 0 0   EBIT / employee   98 772 688 0 153 494 0 0   Net earnings / employee   71 703 439 0 107 390 0 0