Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINK LOGISTICS A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 2019/3 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   1.1% 1.1% 2.2% 2.3% 1.2% 1.3% 8.0% 8.4%   Credit score (0-100)   86 85 65 62 82 77 8 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (mDKK)   1.6 1.6 0.0 0.0 3.1 1.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 180 257 590 624 542 542 542   Gross profit   56.9 41.6 59.6 121 132 116 0.0 0.0   EBITDA   18.1 13.1 19.5 42.2 49.2 22.7 0.0 0.0   EBIT   15.0 10.8 19.5 42.2 43.7 14.6 0.0 0.0   Pre-tax profit (PTP)   15.2 10.8 14.8 43.6 55.2 20.4 0.0 0.0   Net earnings   11.9 8.4 14.8 43.6 45.7 16.6 0.0 0.0   Pre-tax profit without non-rec. items   15.2 10.8 19.5 42.2 55.2 20.4 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   3.7 2.6 0.0 0.0 4.7 5.7 0.0 0.0   Shareholders equity total   23.3 21.2 25.2 55.5 75.0 51.6 1.3 1.3   Interest-bearing liabilities   2.3 2.6 0.0 0.0 13.0 45.8 2.8 2.8   Balance sheet total (assets)   65.6 63.9 84.8 183 175 198 4.2 4.2   Net Debt   -1.6 -4.1 0.0 0.0 13.0 42.9 2.8 2.8     See the entire balance sheet 1.0 Volume  2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 180 257 590 624 542 542 542   Net sales growth   0.0% 0.0% 42.5% 129.7% 5.7% -13.1% 0.0% 0.0%   Gross profit   56.9 41.6 59.6 121 132 116 0.0 0.0   Gross profit growth   13.4% -26.9% 43.3% 103.3% 8.7% -11.9% -100.0% 0.0%   Employees   73 78 82 144 172 190 0 0   Employee growth %   7.4% 6.8% 5.1% 75.6% 19.4% 10.5% -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)   66 64 85 183 175 198 4 4   Balance sheet change%   -3.3% -2.6% 32.7% 116.0% -4.6% 13.0% -97.9% 0.0%   Added value   18.1 13.1 19.5 42.2 43.7 22.7 0.0 0.0   Added value %   0.0% 7.3% 7.6% 7.1% 7.0% 4.2% 0.0% 0.0%   Investments   -5 -4 -12 0 14 1 -25 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 Profitability  2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 7.3% 7.6% 7.1% 7.9% 4.2% 0.0% 0.0%   EBIT %   0.0% 6.0% 7.6% 7.1% 7.0% 2.7% 0.0% 0.0%   EBIT to gross profit (%)   26.4% 26.1% 32.7% 34.8% 33.2% 12.6% 0.0% 0.0%   Net Earnings %   0.0% 4.7% 5.8% 7.4% 7.3% 3.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 5.9% 5.8% 7.4% 8.2% 4.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 6.0% 7.6% 7.1% 8.8% 3.8% 0.0% 0.0%   ROA %   23.1% 16.9% 26.2% 31.5% 31.8% 12.9% 0.0% 0.0%   ROI %   49.9% 37.2% 34.3% 31.5% 41.1% 24.3% 0.0% 0.0%   ROE %   52.0% 37.9% 64.0% 108.0% 70.0% 26.2% 0.0% 0.0%   1.0 Solidity  2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   35.5% 33.2% 100.0% 100.0% 42.9% 26.1% 32.0% 32.0%   Relative indebtedness %   0.0% 22.2% 0.0% 0.0% 15.3% 25.9% 0.5% 0.5%   Relative net indebtedness %   0.0% 18.5% 0.0% 0.0% 15.3% 25.3% 0.5% 0.5%   Net int. bear. debt to EBITDA, %   -8.9% -31.3% 0.0% 0.0% 26.3% 189.2% 0.0% 0.0%   Gearing %   9.9% 12.5% 0.0% 0.0% 17.3% 88.8% 212.5% 212.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 4.5% 0.0% 0.0% 27.3% 12.3% 0.0% 0.0%   1.0 Liquidity  2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.2 1.2 0.0 0.0 1.3 0.9 0.0 0.0   Current Ratio   1.2 1.2 0.0 0.0 1.3 0.9 0.0 0.0   Cash and cash equivalent   3.9 6.7 0.0 0.0 0.0 2.9 0.0 0.0   1.0 Capital use efficiency  2018 2019/3 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 71.4 0.0 0.0 59.8 72.5 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 50.1 65.4 0.0 0.0   Current assets / Net sales %   0.0% 25.1% 0.0% 0.0% 20.2% 24.2% 0.0% 0.0%   Net working capital   7.4 7.6 0.0 0.0 32.3 -8.4 -1.4 -1.4   Net working capital %   0.0% 4.2% 0.0% 0.0% 5.2% -1.5% -0.3% -0.3%   1.0 Employee efficiency  2018 2019/3 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 2 3 4 4 3 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0