Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDEN INVEST TYSKLAND 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  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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   1.3% 1.9% 1.2% 2.6% 2.9% 2.7% 7.6% 7.6%   Credit score (0-100)   81 70 81 61 57 60 32 32   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   555.6 12.7 1,719.6 0.1 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   1,007 -971 468 -2,832 -1,706 -269 0.0 0.0   EBITDA   3,465 22,231 468 -2,832 -1,706 -269 0.0 0.0   EBIT   2,236 10,630 14,814 -8.0 7,548 2,314 0.0 0.0   Pre-tax profit (PTP)   1,666.0 10,335.0 14,514.0 -209.0 5,726.0 827.6 0.0 0.0   Net earnings   1,870.0 8,503.0 11,162.0 1,905.0 3,950.0 780.5 0.0 0.0   Pre-tax profit without non-rec. items   1,666 10,335 14,514 -209 5,726 828 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   71,022 77,103 90,442 89,909 93,261 92,823 0.0 0.0   Shareholders equity total   39,368 45,171 53,633 52,838 56,788 56,938 38,938 38,938   Interest-bearing liabilities   30,309 30,215 30,135 29,758 30,050 30,017 0.0 0.0   Balance sheet total (assets)   75,901 83,172 94,758 92,854 96,744 96,405 38,938 38,938   Net Debt   25,430 24,146 25,823 27,554 26,571 26,782 -38,938 -38,938     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   1,007 -971 468 -2,832 -1,706 -269 0.0 0.0   Gross profit growth   -6.5% 0.0% 0.0% 0.0% 39.8% 84.2% 0.0% 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)   75,901 83,172 94,758 92,854 96,744 96,405 38,938 38,938   Balance sheet change%   9.6% 9.6% 13.9% -2.0% 4.2% -0.3% -59.6% 0.0%   Added value   2,236.0 10,630.0 14,814.0 -8.0 7,548.0 2,313.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,129 6,081 13,339 -533 3,352 -438 -92,823 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 -1.0 1.0 2.0 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 (%)   222.0% -1,094.7% 3,165.4% 0.3% -442.4% -859.4% 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 %   3.1% 13.4% 16.7% 0.3% 8.0% 2.5% 0.0% 0.0%   ROI %   3.1% 13.5% 16.7% 0.3% 8.1% 2.5% 0.0% 0.0%   ROE %   4.7% 20.1% 22.6% 3.6% 7.2% 1.4% 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 %   51.9% 54.3% 56.6% 56.9% 58.8% 59.1% 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, %   733.9% 108.6% 5,517.7% -973.0% -1,557.5% -9,948.1% 0.0% 0.0%   Gearing %   77.0% 66.9% 56.2% 56.3% 52.9% 52.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.1% 1.0% 1.8% 6.2% 5.3% 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   10.1 5.4 4.7 1.8 9.9 18.1 0.0 0.0   Current Ratio   10.1 5.4 4.7 1.8 6.6 10.8 0.0 0.0   Cash and cash equivalent   4,879.0 6,069.0 4,312.0 2,204.0 3,479.0 3,234.3 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   4,398.0 4,953.0 3,406.0 1,266.0 2,955.0 3,250.3 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