Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LUNDBECK PHARMA A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   4.0% 16.5% 3.9% 3.6% 4.4% 6.4% 12.2% 11.9%   Credit score (0-100)   51 11 49 52 46 37 20 20   Credit rating   BBB BB BBB BBB BBB BBB BB BB   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)  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   17,287 19,163 16,497 16,955 15,968 18,343 18,343 18,343   Gross profit   1,272 1,266 3,215 2,338 2,583 1,851 0.0 0.0   EBITDA   1,648 1,915 2,146 2,140 2,654 2,835 0.0 0.0   EBIT   1,648 1,915 2,146 2,140 2,654 2,835 0.0 0.0   Pre-tax profit (PTP)   1,582.0 -4,367.0 2,102.0 2,162.0 2,171.0 2,806.0 0.0 0.0   Net earnings   497.0 -5,144.0 1,242.0 982.0 991.0 1,820.0 0.0 0.0   Pre-tax profit without non-rec. items   1,582 -4,367 2,102 2,162 2,171 2,806 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,741 -1,600 2,403 2,320 2,535 3,484 1,164 1,164   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   13,965 14,078 15,981 12,598 16,719 19,618 1,164 1,164   Net Debt   0.0 0.0 0.0 0.0 0.0 0.0 -1,164 -1,164     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   17,287 19,163 16,497 16,955 15,968 18,343 18,343 18,343   Net sales growth   -5.8% 10.9% -13.9% 2.8% -5.8% 14.9% 0.0% 0.0%   Gross profit   1,272 1,266 3,215 2,338 2,583 1,851 0.0 0.0   Gross profit growth   -24.6% -0.5% 153.9% -27.3% 10.5% -28.3% -100.0% 0.0%   Employees   0 0 0 0 21 20 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -4.8% -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)   13,965 14,078 15,981 12,598 16,719 19,618 1,164 1,164   Balance sheet change%   12.9% 0.8% 13.5% -21.2% 32.7% 17.3% -94.1% 0.0%   Added value   1,648.0 1,915.0 2,146.0 2,140.0 2,654.0 2,835.0 0.0 0.0   Added value %   9.5% 10.0% 13.0% 12.6% 16.6% 15.5% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -3.0 1.0 -1.0 1.0 -1.0 1.0 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  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 %   9.5% 10.0% 13.0% 12.6% 16.6% 15.5% 0.0% 0.0%   EBIT %   9.5% 10.0% 13.0% 12.6% 16.6% 15.5% 0.0% 0.0%   EBIT to gross profit (%)   129.6% 151.3% 66.7% 91.5% 102.7% 153.2% 0.0% 0.0%   Net Earnings %   2.9% -26.8% 7.5% 5.8% 6.2% 9.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.9% -26.8% 7.5% 5.8% 6.2% 9.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   9.2% -22.8% 12.7% 12.8% 13.6% 15.3% 0.0% 0.0%   ROA %   12.5% 55.5% 13.6% 15.5% 21.4% 16.1% 0.0% 0.0%   ROI %   43.9% -233.1% 94.6% 64.6% 92.8% 97.1% 0.0% 0.0%   ROE %   13.2% -57.7% 15.1% 41.6% 40.8% 60.5% 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 %   26.8% -10.2% 15.0% 18.4% 15.2% 17.8% 100.0% 100.0%   Relative indebtedness %   59.1% 81.8% 82.3% 60.6% 88.8% 88.0% 0.0% 0.0%   Relative net indebtedness %   59.1% 81.8% 82.3% 60.6% 88.8% 88.0% -6.3% -6.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.7 0.9 1.3 1.2 1.2 1.2 0.0 0.0   Current Ratio   0.7 0.9 1.3 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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)   67.8 70.5 82.4 76.2 106.5 167.2 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 %   41.4% 70.4% 93.0% 71.1% 103.7% 105.4% 6.3% 6.3%   Net working capital   -3,075.0 -2,193.0 3,899.0 1,769.0 2,374.0 3,200.0 0.0 0.0   Net working capital %   -17.8% -11.4% 23.6% 10.4% 14.9% 17.4% 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 0 760 917 0 0   Added value / employee   0 0 0 0 126 142 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 126 142 0 0   EBIT / employee   0 0 0 0 126 142 0 0   Net earnings / employee   0 0 0 0 47 91 0 0