Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Linjen A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   0.7% 1.1% 0.9% 0.7% 0.8% 2.5% 8.8% 8.8%   Credit score (0-100)   96 86 89 93 93 61 28 28   Credit rating   AA A A AA AA BBB BB BB   Credit limit (kDKK)   761.6 300.0 662.9 734.3 896.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,884 7,504 9,028 8,987 10,153 12,982 0.0 0.0   EBITDA   2,122 1,110 2,519 2,137 2,690 3,653 0.0 0.0   EBIT   2,097 1,081 2,490 2,113 2,666 3,641 0.0 0.0   Pre-tax profit (PTP)   2,083.1 1,059.8 2,468.1 2,091.2 2,656.5 3,673.4 0.0 0.0   Net earnings   1,618.8 819.0 1,916.6 1,624.5 2,066.2 2,840.9 0.0 0.0   Pre-tax profit without non-rec. items   2,083 1,060 2,468 2,091 2,656 3,673 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   118 88.6 59.2 35.5 11.8 0.0 0.0 0.0   Shareholders equity total   3,643 2,962 3,879 3,504 4,570 5,411 3,911 3,911   Interest-bearing liabilities   0.6 0.6 0.6 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,428 7,755 8,137 7,868 9,149 10,584 3,911 3,911   Net Debt   -3,680 -5,002 -4,342 -3,815 -5,048 -7,768 -3,911 -3,911     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   8,884 7,504 9,028 8,987 10,153 12,982 0.0 0.0   Gross profit growth   26.9% -15.5% 20.3% -0.5% 13.0% 27.9% -100.0% 0.0%   Employees   13 12 12 12 13 16 0 0   Employee growth %   8.3% -7.7% 0.0% 0.0% 8.3% 23.1% -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)   7,428 7,755 8,137 7,868 9,149 10,584 3,911 3,911   Balance sheet change%   26.0% 4.4% 4.9% -3.3% 16.3% 15.7% -63.1% 0.0%   Added value   2,121.7 1,110.3 2,519.2 2,136.5 2,689.8 3,652.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   70 -59 -59 -47 -47 -24 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   23.6% 14.4% 27.6% 23.5% 26.3% 28.0% 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 %   31.5% 14.2% 31.3% 26.4% 31.3% 37.2% 0.0% 0.0%   ROI %   52.2% 24.2% 50.4% 40.3% 48.3% 54.4% 0.0% 0.0%   ROE %   52.9% 24.8% 56.0% 44.0% 51.2% 56.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   52.0% 40.0% 49.1% 45.0% 52.5% 52.1% 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, %   -173.4% -450.5% -172.4% -178.6% -187.7% -212.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,386.0% 3,486.2% 2,972.5% 8,344.3% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.1 2.5 3.5 2.7 3.5 3.6 0.0 0.0   Current Ratio   2.6 2.2 3.1 2.7 3.0 3.3 0.0 0.0   Cash and cash equivalent   3,680.7 5,002.2 4,342.8 3,815.2 5,048.3 7,767.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,516.1 4,205.5 5,510.1 4,881.2 6,108.3 7,394.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   163 93 210 178 207 228 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   163 93 210 178 207 228 0 0   EBIT / employee   161 90 207 176 205 228 0 0   Net earnings / employee   125 68 160 135 159 178 0 0