Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDVEDVEJ 6-8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.6% 0.9% 0.8% 1.1% 0.7% 1.1% 9.4% 9.3%   Credit score (0-100)   97 89 92 83 94 83 26 27   Credit rating   AA A AA A AA A BB BB   Credit limit (kDKK)   442.4 276.9 394.1 178.4 580.1 255.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   686 569 407 288 363 148 0.0 0.0   EBITDA   686 569 407 288 363 148 0.0 0.0   EBIT   1,731 379 597 498 1,498 153 0.0 0.0   Pre-tax profit (PTP)   1,831.1 224.0 520.3 442.4 1,396.0 -5.1 0.0 0.0   Net earnings   1,428.2 174.5 405.6 345.0 1,088.6 -4.0 0.0 0.0   Pre-tax profit without non-rec. items   1,831 224 520 442 1,396 -5.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   9,215 9,025 9,215 9,425 10,560 10,565 0.0 0.0   Shareholders equity total   3,741 3,915 4,321 4,666 5,755 5,751 5,701 5,701   Interest-bearing liabilities   4,933 4,768 3,617 3,446 3,099 3,145 0.0 0.0   Balance sheet total (assets)   9,998 9,903 9,258 9,457 10,590 10,639 5,701 5,701   Net Debt   4,781 4,560 3,617 3,446 3,099 3,145 -5,701 -5,701     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   686 569 407 288 363 148 0.0 0.0   Gross profit growth   -15.2% -17.1% -28.5% -29.2% 26.0% -59.2% -100.0% 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)   9,998 9,903 9,258 9,457 10,590 10,639 5,701 5,701   Balance sheet change%   -6.2% -0.9% -6.5% 2.1% 12.0% 0.5% -46.4% 0.0%   Added value   1,731.4 378.9 596.6 498.0 1,497.7 152.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,045 -190 190 210 1,135 5 -10,565 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   252.2% 66.6% 146.7% 173.0% 412.9% 103.4% 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 %   19.4% 4.0% 6.4% 5.3% 14.9% 1.4% 0.0% 0.0%   ROI %   20.0% 4.1% 6.5% 5.4% 15.2% 1.5% 0.0% 0.0%   ROE %   47.2% 4.6% 9.8% 7.7% 20.9% -0.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   37.4% 39.5% 46.7% 49.3% 54.3% 54.1% 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, %   696.5% 801.6% 889.1% 1,197.0% 854.3% 2,127.5% 0.0% 0.0%   Gearing %   131.9% 121.8% 83.7% 73.8% 53.8% 54.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.7% 2.2% 1.6% 3.1% 5.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.5 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.3 0.5 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   152.6 208.2 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -409.6 -339.6 -933.5 -887.5 -1,149.1 -1,272.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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