Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lind Tagdækning 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   5.4% 3.1% 3.7% 3.8% 7.8% 9.1% 18.1% 18.1%   Credit score (0-100)   43 58 51 50 30 26 8 8   Credit rating   BBB BBB BBB BBB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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   841 1,164 1,396 3,072 5,090 6,316 0.0 0.0   EBITDA   327 311 399 256 264 197 0.0 0.0   EBIT   324 301 383 229 118 16.3 0.0 0.0   Pre-tax profit (PTP)   323.7 297.1 379.1 224.6 112.6 6.3 0.0 0.0   Net earnings   252.4 229.5 288.3 175.2 81.3 -1.2 0.0 0.0   Pre-tax profit without non-rec. items   324 297 379 225 113 6.3 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   10.2 28.8 36.0 55.8 378 392 0.0 0.0   Shareholders equity total   302 532 338 314 295 48.8 -1.2 -1.2   Interest-bearing liabilities   0.0 3.1 3.2 23.5 15.9 423 1.2 1.2   Balance sheet total (assets)   494 886 1,108 1,234 1,655 1,716 0.0 0.0   Net Debt   -432 -538 -501 -923 -108 423 1.2 1.2     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   841 1,164 1,396 3,072 5,090 6,316 0.0 0.0   Gross profit growth   0.0% 38.4% 19.9% 120.0% 65.7% 24.1% -100.0% 0.0%   Employees   0 1 2 5 8 11 0 0   Employee growth %   0.0% 0.0% 100.0% 150.0% 60.0% 37.5% -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)   494 886 1,108 1,234 1,655 1,716 0 0   Balance sheet change%   0.0% 79.4% 25.0% 11.5% 34.1% 3.7% -100.0% 0.0%   Added value   327.4 310.8 398.7 255.9 144.6 197.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7 9 -8 -7 176 -167 -392 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  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 (%)   38.5% 25.9% 27.5% 7.5% 2.3% 0.3% 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 %   65.6% 43.7% 38.5% 19.5% 8.2% 1.0% 0.0% 0.0%   ROI %   107.1% 71.9% 87.4% 67.2% 36.4% 4.2% 0.0% 0.0%   ROE %   83.5% 55.0% 66.3% 53.8% 26.7% -0.7% 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 %   61.3% 60.1% 30.5% 25.4% 17.8% 2.8% -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, %   -131.9% -173.3% -125.7% -360.8% -40.8% 214.2% 0.0% 0.0%   Gearing %   0.0% 0.6% 1.0% 7.5% 5.4% 865.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 259.8% 157.3% 31.7% 26.2% 4.6% 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   4.0 2.4 1.4 1.3 0.9 0.7 0.0 0.0   Current Ratio   4.0 2.4 1.4 1.3 0.9 0.7 0.0 0.0   Cash and cash equivalent   431.9 541.6 504.4 946.8 123.6 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   363.6 503.1 304.4 257.8 -161.9 -421.9 -0.6 -0.6   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   0 311 199 51 18 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 311 199 51 33 18 0 0   EBIT / employee   0 301 192 46 15 1 0 0   Net earnings / employee   0 229 144 35 10 -0 0 0