Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDKNUD BRUGSFORENING 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  2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4%   Bankruptcy risk   6.0% 0.0% 5.5% 2.8% 1.6% 2.6% 7.5% 7.3%   Credit score (0-100)   40 0 40 59 73 62 32 33   Credit rating   BBB N/A BBB BBB A BBB BB BBB   Credit limit (kDKK)   0.0 736.4 0.0 0.0 11.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   11,300 11,749 11,660 13,175 14,177 13,677 13,677 13,677   Gross profit   1,405 1,430 1,356 1,088 1,622 1,330 0.0 0.0   EBITDA   1,405 1,430 1,356 -384 85.3 -282 0.0 0.0   EBIT   1,405 1,430 1,356 -476 -11.2 -449 0.0 0.0   Pre-tax profit (PTP)   17.0 53.0 33.0 -347.5 156.3 -211.1 0.0 0.0   Net earnings   17.0 53.0 33.0 -270.0 121.0 -168.6 0.0 0.0   Pre-tax profit without non-rec. items   1,405 1,430 1,356 -347 156 -211 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 N/A 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 2,159 2,062 3,175 0.0 0.0   Shareholders equity total   6,331 6,386 6,420 6,152 6,296 6,129 6,086 6,086   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,831 7,047 6,929 6,802 7,344 7,176 6,086 6,086   Net Debt   0.0 0.0 0.0 -862 -675 -389 -6,086 -6,086     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   11,300 11,749 11,660 13,175 14,177 13,677 13,677 13,677   Net sales growth   0.0% 4.0% -0.8% 13.0% 7.6% -3.5% 0.0% 0.0%   Gross profit   1,405 1,430 1,356 1,088 1,622 1,330 0.0 0.0   Gross profit growth   0.0% 1.8% -5.2% -19.7% 49.0% -18.0% -100.0% 0.0%   Employees   0 0 0 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   6,831 7,047 6,929 6,802 7,344 7,176 6,086 6,086   Balance sheet change%   0.0% 3.2% -1.7% -1.8% 8.0% -2.3% -15.2% 0.0%   Added value   1,405.0 1,430.0 1,356.0 -384.5 80.0 -281.6 0.0 0.0   Added value %   12.4% 12.2% 11.6% -2.9% 0.6% -2.1% 0.0% 0.0%   Investments   0 0 0 2,068 -193 945 -3,175 0   Net sales trend   0.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   12.4% 12.2% 11.6% -2.9% 0.6% -2.1% 0.0% 0.0%   EBIT %   12.4% 12.2% 11.6% -3.6% -0.1% -3.3% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% -43.7% -0.7% -33.7% 0.0% 0.0%   Net Earnings %   0.2% 0.5% 0.3% -2.0% 0.9% -1.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.2% 0.5% 0.3% -1.4% 1.5% -0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   12.4% 12.2% 11.6% -2.6% 1.1% -1.5% 0.0% 0.0%   ROA %   20.6% 20.6% 19.4% -5.0% 2.6% -2.9% 0.0% 0.0%   ROI %   20.6% 20.6% 19.4% -5.2% 2.9% -3.3% 0.0% 0.0%   ROE %   0.3% 0.8% 0.5% -4.3% 1.9% -2.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 90.4% 85.7% 85.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 3.8% 6.1% 6.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -2.8% 1.3% 3.8% -44.5% -44.5%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 224.2% -791.9% 138.2% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 7.2 4.6 3.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 10.1 6.3 4.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 861.9 675.4 389.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 N/A 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 1.9 6.4 2.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 72.0 142.1 174.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 31.9% 34.1% 25.9% 44.5% 44.5%   Net working capital   0.0 0.0 0.0 3,571.5 3,864.9 2,738.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 27.1% 27.3% 20.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 4,392 4,726 4,559 0 0   Added value / employee   0 0 0 -128 27 -94 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -128 28 -94 0 0   EBIT / employee   0 0 0 -159 -4 -150 0 0   Net earnings / employee   0 0 0 -90 40 -56 0 0