Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN HOLBÆK 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   2.1% 1.5% 1.5% 1.8% 1.8% 1.7% 15.5% 15.5%   Credit score (0-100)   69 78 76 69 71 72 13 13   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.3 16.8 15.4 2.0 2.4 6.4 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   6,822 6,262 6,310 9,066 7,230 7,701 0.0 0.0   EBITDA   2,772 1,939 1,980 3,149 2,001 2,224 0.0 0.0   EBIT   2,387 1,461 1,495 2,670 1,565 1,830 0.0 0.0   Pre-tax profit (PTP)   2,377.0 1,458.2 1,484.4 2,657.4 1,537.0 1,855.4 0.0 0.0   Net earnings   1,856.0 1,137.4 1,158.2 2,078.4 1,203.0 1,450.5 0.0 0.0   Pre-tax profit without non-rec. items   2,377 1,458 1,484 2,657 1,537 1,855 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   1,933 1,456 1,146 1,773 1,364 1,404 0.0 0.0   Shareholders equity total   1,351 1,057 1,645 1,326 944 1,186 259 259   Interest-bearing liabilities   675 831 700 2,180 1,226 1,553 0.0 0.0   Balance sheet total (assets)   3,470 3,322 5,202 4,915 3,648 4,446 259 259   Net Debt   -216 -379 -1,817 -80.6 -217 -536 -259 -259     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   6,822 6,262 6,310 9,066 7,230 7,701 0.0 0.0   Gross profit growth   10.7% -8.2% 0.8% 43.7% -20.3% 6.5% -100.0% 0.0%   Employees   10 10 10 12 11 11 0 0   Employee growth %   0.0% 0.0% 0.0% 20.0% -8.3% 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)   3,470 3,322 5,202 4,915 3,648 4,446 259 259   Balance sheet change%   -18.3% -4.3% 56.6% -5.5% -25.8% 21.9% -94.2% 0.0%   Added value   2,771.8 1,938.7 1,980.0 3,148.9 2,043.2 2,223.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,362 -955 -795 149 -846 -353 -1,404 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 (%)   35.0% 23.3% 23.7% 29.5% 21.6% 23.8% 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 %   61.9% 43.0% 35.1% 52.8% 36.6% 46.3% 0.0% 0.0%   ROI %   99.2% 71.8% 65.2% 86.4% 53.5% 74.1% 0.0% 0.0%   ROE %   110.8% 94.5% 85.7% 139.9% 106.0% 136.2% 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 %   44.0% 35.7% 38.9% 29.8% 30.3% 31.2% 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, %   -7.8% -19.6% -91.8% -2.6% -10.9% -24.1% 0.0% 0.0%   Gearing %   50.0% 78.6% 42.6% 164.4% 129.9% 130.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 0.5% 1.5% 0.9% 1.6% 1.4% 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   0.8 0.9 1.6 1.0 1.2 1.2 0.0 0.0   Current Ratio   0.7 0.9 1.2 0.9 1.0 1.0 0.0 0.0   Cash and cash equivalent   891.2 1,210.2 2,516.9 2,260.8 1,443.6 2,088.9 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   -546.6 -276.6 734.6 -352.6 60.9 70.3 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   277 194 198 262 186 202 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   277 194 198 262 182 202 0 0   EBIT / employee   239 146 150 223 142 166 0 0   Net earnings / employee   186 114 116 173 109 132 0 0