Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDVIGGAARD 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   2.1% 1.4% 1.6% 0.8% 0.8% 0.6% 8.3% 8.1%   Credit score (0-100)   69 80 74 91 92 95 30 30   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   0.3 40.5 7.3 434.1 699.5 804.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,740 2,098 1,846 2,089 4,120 2,698 0.0 0.0   EBITDA   1,058 1,396 1,109 1,502 3,421 2,139 0.0 0.0   EBIT   516 897 600 999 2,904 1,642 0.0 0.0   Pre-tax profit (PTP)   -31.6 385.6 113.3 533.0 2,447.0 989.6 0.0 0.0   Net earnings   -46.6 300.8 100.8 435.6 1,956.6 996.6 0.0 0.0   Pre-tax profit without non-rec. items   -31.6 386 113 533 2,447 990 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   22,567 22,926 22,702 22,240 22,735 22,238 0.0 0.0   Shareholders equity total   3,478 3,779 3,880 4,315 6,272 7,268 7,143 7,143   Interest-bearing liabilities   16,392 16,961 15,588 19,199 17,190 14,466 0.0 0.0   Balance sheet total (assets)   25,911 26,868 25,837 25,563 27,120 24,660 7,143 7,143   Net Debt   16,392 16,961 15,588 19,199 17,153 14,466 -7,143 -7,143     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,740 2,098 1,846 2,089 4,120 2,698 0.0 0.0   Gross profit growth   -18.6% 20.5% -12.0% 13.1% 97.2% -34.5% -100.0% 0.0%   Employees   3 3 3 3 3 2 0 0   Employee growth %   50.0% 0.0% 0.0% 0.0% 0.0% -33.3% -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)   25,911 26,868 25,837 25,563 27,120 24,660 7,143 7,143   Balance sheet change%   -0.1% 3.7% -3.8% -1.1% 6.1% -9.1% -71.0% 0.0%   Added value   1,057.6 1,395.6 1,109.4 1,501.6 3,407.5 2,139.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -688 -140 -734 -965 -22 -994 -22,238 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   29.7% 42.8% 32.5% 47.8% 70.5% 60.9% 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% 3.4% 2.3% 3.9% 11.0% 6.4% 0.0% 0.0%   ROI %   2.5% 4.2% 2.9% 4.4% 11.6% 6.8% 0.0% 0.0%   ROE %   -1.3% 8.3% 2.6% 10.6% 37.0% 14.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   13.4% 14.1% 15.0% 16.9% 23.1% 29.5% 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, %   1,549.9% 1,215.3% 1,405.1% 1,278.6% 501.4% 676.2% 0.0% 0.0%   Gearing %   471.3% 448.9% 401.8% 444.9% 274.1% 199.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 3.1% 3.0% 2.7% 2.5% 4.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.4 0.4 0.3 0.3 0.5 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 36.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -4,132.1 -4,475.2 -5,020.2 -5,152.8 -3,659.0 -4,952.9 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   353 465 370 501 1,136 1,070 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   353 465 370 501 1,140 1,070 0 0   EBIT / employee   172 299 200 333 968 821 0 0   Net earnings / employee   -16 100 34 145 652 498 0 0