Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINKWORK ApS

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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   1.3% 1.5% 1.7% 2.1% 3.7% 3.5% 15.4% 15.2%   Credit score (0-100)   81 78 72 66 51 47 13 13   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   96.6 47.6 5.1 0.4 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)  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   8,466 8,637 6,664 5,179 2,580 1,772 0.0 0.0   EBITDA   5,735 6,120 3,994 3,142 579 413 0.0 0.0   EBIT   5,466 5,842 3,726 3,002 577 413 0.0 0.0   Pre-tax profit (PTP)   5,633.7 5,694.6 3,047.7 2,482.0 344.3 266.8 0.0 0.0   Net earnings   4,395.0 4,441.7 2,376.8 1,934.9 268.5 208.1 0.0 0.0   Pre-tax profit without non-rec. items   5,634 5,695 3,048 2,482 344 267 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   658 410 142 2.5 0.0 0.0 0.0 0.0   Shareholders equity total   4,856 4,798 2,674 2,109 378 586 506 506   Interest-bearing liabilities   0.0 0.0 0.0 0.0 271 539 0.0 0.0   Balance sheet total (assets)   7,552 7,383 4,837 3,588 1,354 1,838 506 506   Net Debt   -1,198 -1,624 -2,578 -1,139 -651 -770 -506 -506     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   8,466 8,637 6,664 5,179 2,580 1,772 0.0 0.0   Gross profit growth   -33.9% 2.0% -22.8% -22.3% -50.2% -31.3% -100.0% 0.0%   Employees   3 2 2 2 2 1 0 0   Employee growth %   0.0% -33.3% 0.0% 0.0% 0.0% -50.0% -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)   7,552 7,383 4,837 3,588 1,354 1,838 506 506   Balance sheet change%   -33.5% -2.2% -34.5% -25.8% -62.3% 35.8% -72.5% 0.0%   Added value   5,735.2 6,119.8 3,994.2 3,142.1 716.5 413.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -525 -526 -536 -279 -5 0 0 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 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 (%)   64.6% 67.6% 55.9% 58.0% 22.4% 23.3% 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 %   59.6% 79.8% 62.7% 73.0% 25.4% 26.9% 0.0% 0.0%   ROI %   89.7% 122.7% 102.1% 128.5% 45.5% 48.5% 0.0% 0.0%   ROE %   70.4% 92.0% 63.6% 80.9% 21.6% 43.2% 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 %   64.3% 65.0% 55.3% 58.8% 27.9% 31.9% 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, %   -20.9% -26.5% -64.5% -36.3% -112.3% -186.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 71.8% 91.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 209.1% 40.3% 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   2.6 2.7 2.2 2.4 1.4 1.5 0.0 0.0   Current Ratio   2.6 2.7 2.2 2.4 1.4 1.5 0.0 0.0   Cash and cash equivalent   1,197.6 1,623.8 2,577.6 1,139.3 921.8 1,308.1 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   4,152.0 4,421.9 2,532.3 2,106.9 377.9 586.0 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  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   1,912 3,060 1,997 1,571 358 413 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,912 3,060 1,997 1,571 290 413 0 0   EBIT / employee   1,822 2,921 1,863 1,501 288 413 0 0   Net earnings / employee   1,465 2,221 1,188 967 134 208 0 0