Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Linnet 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   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   2.2% 8.2% 2.4% 5.1% 3.4% 18.9% 18.2% 18.0%   Credit score (0-100)   67 31 63 42 53 6 8 8   Credit rating   BBB BB BBB BBB BBB B 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 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   468 561 1,089 1,164 1,275 586 0.0 0.0   EBITDA   382 -8.3 340 5.9 -28.7 60.1 0.0 0.0   EBIT   343 -102 214 -77.8 -78.9 -342 0.0 0.0   Pre-tax profit (PTP)   334.9 -108.2 185.6 -104.8 -108.0 -500.3 0.0 0.0   Net earnings   259.5 -93.4 157.2 -81.7 -102.7 -500.3 0.0 0.0   Pre-tax profit without non-rec. items   335 -108 186 -105 -108 -500 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   386 651 416 229 2,349 23.3 0.0 0.0   Shareholders equity total   409 208 365 171 67.8 -432 -582 -582   Interest-bearing liabilities   0.0 0.0 0.0 98.5 2,548 0.0 582 582   Balance sheet total (assets)   734 1,106 1,420 1,448 3,232 776 0.0 0.0   Net Debt   -200 -172 -300 38.7 2,534 -178 582 582     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   468 561 1,089 1,164 1,275 586 0.0 0.0   Gross profit growth   0.0% 19.9% 94.3% 6.9% 9.5% -54.1% -100.0% 0.0%   Employees   1 1 2 3 3 1 0 0   Employee growth %   0.0% 0.0% 100.0% 50.0% 0.0% -66.7% -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)   734 1,106 1,420 1,448 3,232 776 0 0   Balance sheet change%   0.0% 50.7% 28.4% 1.9% 123.3% -76.0% -100.0% 0.0%   Added value   381.7 -8.3 339.8 5.9 4.8 60.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   347 172 -361 -270 2,070 -2,728 -23 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 -2.0 -3.0 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 (%)   73.3% -18.2% 19.6% -6.7% -6.2% -58.4% 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 %   46.7% -11.1% 16.9% -5.4% -3.4% -15.4% 0.0% 0.0%   ROI %   64.2% -19.1% 35.0% -13.4% -4.9% -24.6% 0.0% 0.0%   ROE %   63.4% -30.2% 54.8% -30.5% -86.2% -118.5% 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 %   55.8% 18.8% 25.7% 11.8% 2.1% -35.8% -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, %   -52.5% 2,077.2% -88.4% 656.3% -8,837.9% -296.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 57.8% 3,757.3% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 54.9% 2.2% 12.4% 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   2.5 0.9 1.4 1.1 0.3 0.6 0.0 0.0   Current Ratio   2.5 0.9 1.4 1.1 0.3 0.6 0.0 0.0   Cash and cash equivalent   200.4 171.9 300.4 59.8 14.4 178.3 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   208.9 -58.6 272.7 142.0 -2,120.7 -455.8 -291.2 -291.2   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   382 -8 170 2 2 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   382 -8 170 2 -10 60 0 0   EBIT / employee   343 -102 107 -26 -26 -342 0 0   Net earnings / employee   259 -93 79 -27 -34 -500 0 0