Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINCO Incubator 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 2019/12 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 1.9% 1.5% 2.3% 1.3% 1.1% 8.4% 8.4%   Credit score (0-100)   72 70 75 65 80 83 29 29   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   2.6 2.0 43.5 0.2 259.5 568.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 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   6,036 8,572 8,752 6,516 8,244 9,856 0.0 0.0   EBITDA   786 2,106 1,402 350 3,440 3,745 0.0 0.0   EBIT   786 2,106 1,402 350 3,440 3,745 0.0 0.0   Pre-tax profit (PTP)   656.0 2,081.0 1,307.0 76.0 3,228.0 3,473.9 0.0 0.0   Net earnings   508.0 1,622.0 1,081.0 106.0 2,529.0 2,708.9 0.0 0.0   Pre-tax profit without non-rec. items   656 2,081 1,307 76.0 3,228 3,474 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   245 304 345 243 189 102 0.0 0.0   Shareholders equity total   4,958 6,579 7,660 7,766 10,296 13,005 11,342 11,342   Interest-bearing liabilities   4,531 2,502 6,549 6,251 3,583 3,539 0.0 0.0   Balance sheet total (assets)   11,898 14,620 17,117 15,050 18,367 22,535 11,342 11,342   Net Debt   4,453 2,425 6,526 6,244 1,687 -251 -11,342 -11,342     See the entire balance sheet 1000.0 Volume  2019 2019/12 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   6,036 8,572 8,752 6,516 8,244 9,856 0.0 0.0   Gross profit growth   47.1% 42.0% 2.1% -25.5% 26.5% 19.5% -100.0% 0.0%   Employees   8 10 14 12 10 11 0 0   Employee growth %   -20.0% 25.0% 40.0% -14.3% -16.7% 10.0% -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)   11,898 14,620 17,117 15,050 18,367 22,535 11,342 11,342   Balance sheet change%   16.7% 22.9% 17.1% -12.1% 22.0% 22.7% -49.7% 0.0%   Added value   786.0 2,106.0 1,402.0 350.0 3,440.0 3,744.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   185 59 989 603 637 -556 -1,977 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 2019/12 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 (%)   13.0% 24.6% 16.0% 5.4% 41.7% 38.0% 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 %   7.6% 16.6% 9.2% 2.3% 21.0% 18.9% 0.0% 0.0%   ROI %   9.1% 23.6% 12.5% 2.6% 24.6% 24.6% 0.0% 0.0%   ROE %   10.8% 28.1% 15.2% 1.4% 28.0% 23.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   41.7% 45.0% 44.8% 51.6% 56.1% 57.7% 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, %   566.5% 115.1% 465.5% 1,784.0% 49.0% -6.7% 0.0% 0.0%   Gearing %   91.4% 38.0% 85.5% 80.5% 34.8% 27.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 3.3% 3.5% 4.7% 5.8% 10.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.3 0.2 0.2 0.7 1.1 0.0 0.0   Current Ratio   1.7 1.8 1.7 1.9 2.1 2.3 0.0 0.0   Cash and cash equivalent   78.0 77.0 23.0 7.0 1,896.0 3,790.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 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   4,776.0 6,275.0 6,578.0 6,066.0 8,270.0 11,427.3 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 2019/12 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   98 211 100 29 344 340 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   98 211 100 29 344 340 0 0   EBIT / employee   98 211 100 29 344 340 0 0   Net earnings / employee   64 162 77 9 253 246 0 0