Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINKOGAS A.M.B.A. - Group 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 N/A 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.0% 2.6% 2.8% 2.7% 0.7% 3.0% 7.6% 7.6%   Credit score (0-100)   0 61 58 60 95 58 32 32   Credit rating   N/A BBB BBB BBB AA BBB BB BB   Credit limit (kDKK)   6,114.5 0.2 0.1 0.2 19,454.7 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 N/A 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   6,799 34,004 56,378 26,231 52,730 -1,783 0.0 0.0   EBITDA   239 25,810 50,638 19,439 43,142 -9,191 0.0 0.0   EBIT   239 25,810 50,638 19,439 43,142 -9,191 0.0 0.0   Pre-tax profit (PTP)   -2,897.0 22,216.0 46,154.0 15,596.0 39,513.0 -12,439.0 0.0 0.0   Net earnings   -2,897.0 22,216.0 46,154.0 15,596.0 38,538.0 -12,919.0 0.0 0.0   Pre-tax profit without non-rec. items   239 25,810 50,638 19,439 39,513 -12,439 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 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 0.0 241,652 223,127 0.0 0.0   Shareholders equity total   58,932 81,148 127,302 138,093 174,275 157,046 109,752 109,752   Interest-bearing liabilities   0.0 0.0 0.0 0.0 79,107 81,534 0.0 0.0   Balance sheet total (assets)   249,688 257,213 259,114 279,282 284,249 266,593 109,752 109,752   Net Debt   0.0 0.0 0.0 0.0 70,989 76,367 -109,752 -109,752     See the entire balance sheet 1000.0 Volume  2019 N/A 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   6,799 34,004 56,378 26,231 52,730 -1,783 0.0 0.0   Gross profit growth   0.0% 400.1% 65.8% -53.5% 101.0% 0.0% 0.0% 0.0%   Employees   14 19 20 22 24 24 0 0   Employee growth %   0.0% 35.7% 5.3% 10.0% 9.1% 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)   249,688 257,213 259,114 279,282 284,249 266,593 109,752 109,752   Balance sheet change%   0.0% 3.0% 0.7% 7.8% 1.8% -6.2% -58.8% 0.0%   Added value   239.0 25,810.0 50,638.0 19,439.0 43,142.0 -9,191.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 241,652 -18,525 -223,127 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 -1.0 0.0 0.0   1000.0 Profitability  2019 N/A 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 (%)   3.5% 75.9% 89.8% 74.1% 81.8% 515.5% 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 %   0.1% 10.2% 19.6% 7.2% 15.0% -3.2% 0.0% 0.0%   ROI %   0.1% 10.2% 19.6% 7.2% 15.8% -3.5% 0.0% 0.0%   ROE %   -4.9% 31.7% 44.3% 11.8% 24.7% -7.8% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 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% 100.0% 61.3% 58.9% 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, %   0.0% 0.0% 0.0% 0.0% 164.5% -830.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 45.4% 51.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 7.3% 4.5% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 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 0.0 1.1 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.2 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 8,118.0 5,167.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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   0.0 0.0 0.0 0.0 5,715.0 -14,594.0 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 N/A 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   17 1,358 2,532 884 1,798 -383 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 1,358 2,532 884 1,798 -383 0 0   EBIT / employee   17 1,358 2,532 884 1,798 -383 0 0   Net earnings / employee   -207 1,169 2,308 709 1,606 -538 0 0