Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

V. LINDENBERG'S EFTF. 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   6.9% 6.7% 3.8% 5.7% 5.1% 3.9% 9.4% 9.2%   Credit score (0-100)   36 36 50 40 42 50 26 27   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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,207 11,726 15,963 9,859 13,843 12,238 0.0 0.0   EBITDA   6,556 8,983 12,944 6,816 10,319 7,935 0.0 0.0   EBIT   6,370 8,925 12,928 6,812 10,319 7,935 0.0 0.0   Pre-tax profit (PTP)   6,177.5 8,613.7 12,510.7 6,405.5 10,395.4 8,021.6 0.0 0.0   Net earnings   5,501.1 6,731.3 9,745.6 4,986.4 8,099.8 6,189.8 0.0 0.0   Pre-tax profit without non-rec. items   6,177 8,614 12,511 6,406 10,395 8,022 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   248 50.1 30.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,845 8,235 13,781 9,986 14,100 12,190 3,476 3,476   Interest-bearing liabilities   0.0 179 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   42,168 34,720 37,004 37,127 40,473 44,288 3,476 3,476   Net Debt   -12,671 -4,989 -7,945 -2,945 -5,586 -646 -3,476 -3,476     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   9,207 11,726 15,963 9,859 13,843 12,238 0.0 0.0   Gross profit growth   350.7% 27.4% 36.1% -38.2% 40.4% -11.6% -100.0% 0.0%   Employees   5 5 6 5 6 6 0 0   Employee growth %   0.0% 0.0% 20.0% -16.7% 20.0% 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)   42,168 34,720 37,004 37,127 40,473 44,288 3,476 3,476   Balance sheet change%   322.7% -17.7% 6.6% 0.3% 9.0% 9.4% -92.2% 0.0%   Added value   6,555.5 8,982.7 12,943.8 6,815.7 10,322.7 7,935.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -370 -255 -35 -35 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   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   69.2% 76.1% 81.0% 69.1% 74.5% 64.8% 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 %   24.4% 23.2% 36.0% 18.4% 27.7% 19.9% 0.0% 0.0%   ROI %   95.5% 96.0% 105.2% 52.7% 83.7% 59.9% 0.0% 0.0%   ROE %   90.3% 78.8% 88.5% 42.0% 67.3% 47.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   21.0% 23.7% 37.6% 30.0% 34.9% 27.5% 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, %   -193.3% -55.5% -61.4% -43.2% -54.1% -8.1% 0.0% 0.0%   Gearing %   0.0% 2.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   33.8% 348.4% 466.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.3 1.4 1.7 1.7 1.6 1.2 0.0 0.0   Current Ratio   1.3 1.4 1.7 1.4 1.6 1.2 0.0 0.0   Cash and cash equivalent   12,670.8 5,168.4 7,944.8 2,944.8 5,586.1 646.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   8,612.0 9,500.6 14,827.3 11,094.9 14,737.1 7,213.3 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,311 1,797 2,157 1,363 1,720 1,323 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,311 1,797 2,157 1,363 1,720 1,323 0 0   EBIT / employee   1,274 1,785 2,155 1,362 1,720 1,323 0 0   Net earnings / employee   1,100 1,346 1,624 997 1,350 1,032 0 0