Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN LYNGBY 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   3.5% 3.0% 2.1% 1.8% 2.0% 1.6% 16.5% 16.2%   Credit score (0-100)   54 59 67 70 68 72 11 11   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.4 2.4 0.5 5.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,050 7,514 7,773 9,412 8,272 7,647 0.0 0.0   EBITDA   846 1,884 2,354 3,217 2,645 1,849 0.0 0.0   EBIT   691 1,737 2,263 2,804 2,108 1,310 0.0 0.0   Pre-tax profit (PTP)   684.1 1,726.2 2,237.3 2,775.6 2,087.9 1,326.1 0.0 0.0   Net earnings   536.0 1,346.4 1,745.0 2,173.0 1,634.6 1,038.8 0.0 0.0   Pre-tax profit without non-rec. items   684 1,726 2,237 2,776 2,088 1,326 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Tangible assets total   304 157 67.0 2,267 1,767 1,584 0.0 0.0   Shareholders equity total   239 1,031 1,530 1,390 1,014 1,071 185 185   Interest-bearing liabilities   1,237 1,162 1,125 1,983 1,283 1,658 0.0 0.0   Balance sheet total (assets)   3,181 4,337 5,732 5,441 3,684 4,365 185 185   Net Debt   -597 -1,973 -2,722 172 522 101 -185 -185     See the entire balance sheet 1000.0 Volume  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   6,050 7,514 7,773 9,412 8,272 7,647 0.0 0.0   Gross profit growth   -3.5% 24.2% 3.5% 21.1% -12.1% -7.6% -100.0% 0.0%   Employees   15 15 14 15 13 13 0 0   Employee growth %   7.1% 0.0% -6.7% 7.1% -13.3% 0.0% -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)   3,181 4,337 5,732 5,441 3,684 4,365 185 185   Balance sheet change%   14.6% 36.4% 32.1% -5.1% -32.3% 18.5% -95.8% 0.0%   Added value   846.0 1,883.7 2,353.6 3,216.9 2,520.5 1,849.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -310 -293 -181 1,787 -1,038 -722 -1,584 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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 (%)   11.4% 23.1% 29.1% 29.8% 25.5% 17.1% 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 %   23.2% 46.2% 45.0% 50.2% 46.2% 33.1% 0.0% 0.0%   ROI %   45.1% 87.0% 81.6% 84.4% 69.6% 48.9% 0.0% 0.0%   ROE %   152.8% 212.0% 136.3% 148.8% 136.0% 99.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Equity ratio %   9.4% 27.6% 31.2% 30.4% 31.0% 27.7% 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, %   -70.6% -104.7% -115.6% 5.4% 19.7% 5.5% 0.0% 0.0%   Gearing %   517.5% 112.6% 73.5% 142.6% 126.5% 154.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 1.0% 2.3% 1.9% 1.2% 0.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Quick Ratio   1.2 1.6 1.8 1.2 0.9 1.0 0.0 0.0   Current Ratio   1.0 1.4 1.5 1.0 0.8 0.9 0.0 0.0   Cash and cash equivalent   1,834.3 3,134.6 3,846.2 1,810.6 761.6 1,556.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   -21.8 1,155.9 1,883.8 -107.6 -397.9 -192.3 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  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   56 126 168 214 194 142 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   56 126 168 214 203 142 0 0   EBIT / employee   46 116 162 187 162 101 0 0   Net earnings / employee   36 90 125 145 126 80 0 0