Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDBERG TRANBERG 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.4% 2.1% 4.5% 1.8% 3.4% 1.8% 7.7% 7.7%   Credit score (0-100)   56 69 46 70 53 70 32 32   Credit rating   BBB A BBB A BBB A BB BB   Credit limit (kDKK)   0.0 2.0 0.0 17.1 0.0 14.8 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   0 0 0 0 0 0 0 0   Gross profit   1,042 247 405 297 181 703 0.0 0.0   EBITDA   786 -4.4 154 45.0 103 451 0.0 0.0   EBIT   -4,130 -1,804 -4,246 -1,200 103 1,801 0.0 0.0   Pre-tax profit (PTP)   -3,823.2 357.0 -2,607.1 3,342.8 -2,892.8 3,112.5 0.0 0.0   Net earnings   -2,921.5 411.5 -1,756.2 3,266.9 -2,459.9 2,527.5 0.0 0.0   Pre-tax profit without non-rec. items   -3,823 357 -2,607 3,343 -2,893 3,112 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   17,400 15,600 11,200 11,200 11,200 12,550 0.0 0.0   Shareholders equity total   32,690 32,505 30,171 32,858 30,284 32,694 18,937 18,937   Interest-bearing liabilities   23,336 22,152 8,306 7,444 6,586 5,814 0.0 0.0   Balance sheet total (assets)   59,411 57,602 48,362 48,592 44,641 46,603 18,937 18,937   Net Debt   -7,590 -8,312 -16,067 -14,308 -12,569 -13,374 -18,937 -18,937     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   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   1,042 247 405 297 181 703 0.0 0.0   Gross profit growth   -27.6% -76.3% 64.1% -26.6% -39.1% 288.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   59,411 57,602 48,362 48,592 44,641 46,603 18,937 18,937   Balance sheet change%   -19.0% -3.0% -16.0% 0.5% -8.1% 4.4% -59.4% 0.0%   Added value   -4,014.1 -1,804.4 -4,245.8 -1,200.0 103.4 1,800.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,032 -1,800 -4,400 0 0 1,350 -12,550 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 1.0 2.0 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 %   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 (%)   -396.3% -731.4% -1,049.1% -404.2% 57.2% 256.2% 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 %   -2.0% 0.9% -4.7% 7.2% -1.0% 7.4% 0.0% 0.0%   ROI %   -2.0% 0.9% -5.1% 8.5% -1.1% 8.6% 0.0% 0.0%   ROE %   -6.7% 1.3% -5.6% 10.4% -7.8% 8.0% 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 %   55.0% 56.4% 62.4% 67.6% 67.8% 70.2% 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, %   -965.7% 189,155.9% -10,416.9% -31,830.9% -12,155.8% -2,966.6% 0.0% 0.0%   Gearing %   71.4% 68.1% 27.5% 22.7% 21.7% 17.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.5% 0.7% 0.9% 1.7% 34.7% 4.1% 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   3.0 2.1 2.7 2.8 2.5 2.7 0.0 0.0   Current Ratio   3.0 2.1 2.7 2.8 2.5 2.7 0.0 0.0   Cash and cash equivalent   30,925.5 30,463.4 24,373.0 21,752.0 19,155.2 19,188.4 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -9,188.6 -8,113.2 660.9 -2,042.8 -2,643.5 -3,087.9 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 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   -4,014 -1,804 -4,246 -1,200 103 1,801 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   786 -4 154 45 103 451 0 0   EBIT / employee   -4,130 -1,804 -4,246 -1,200 103 1,801 0 0   Net earnings / employee   -2,921 412 -1,756 3,267 -2,460 2,527 0 0