Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN SLAGELSE ApS

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% 2.8% 2.1% 2.6% 1.8% 1.4% 20.8% 20.5%   Credit score (0-100)   69 60 67 59 71 75 5 5   Credit rating   A BBB A BBB A A B B   Credit limit (kDKK)   0.3 0.0 0.4 0.0 2.0 33.1 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   7,211 4,589 4,416 5,630 5,158 5,068 0.0 0.0   EBITDA   1,585 2,019 1,898 2,807 2,213 1,841 0.0 0.0   EBIT   1,282 1,831 1,732 2,665 1,880 1,479 0.0 0.0   Pre-tax profit (PTP)   1,275.9 1,825.7 1,718.0 2,651.1 1,871.5 1,497.9 0.0 0.0   Net earnings   995.3 1,424.0 1,339.9 2,067.7 1,463.8 1,171.4 0.0 0.0   Pre-tax profit without non-rec. items   1,276 1,826 1,718 2,651 1,871 1,498 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   1,029 328 162 525 1,420 1,532 0.0 0.0   Shareholders equity total   850 825 1,580 1,403 1,707 1,162 200 200   Interest-bearing liabilities   1,001 664 544 1,176 497 893 0.0 0.0   Balance sheet total (assets)   3,957 2,458 3,838 3,717 3,261 3,384 200 200   Net Debt   -964 -971 -2,157 -1,414 -652 -201 -200 -200     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   7,211 4,589 4,416 5,630 5,158 5,068 0.0 0.0   Gross profit growth   2.8% -36.4% -3.8% 27.5% -8.4% -1.7% -100.0% 0.0%   Employees   16 7 6 6 7 7 0 0   Employee growth %   -5.9% -56.3% -14.3% 0.0% 16.7% 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)   3,957 2,458 3,838 3,717 3,261 3,384 200 200   Balance sheet change%   12.0% -37.9% 56.1% -3.1% -12.3% 3.8% -94.1% 0.0%   Added value   1,585.4 2,018.5 1,897.6 2,806.9 2,022.2 1,841.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -83 -889 -332 221 562 -250 -1,532 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 (%)   17.8% 39.9% 39.2% 47.3% 36.4% 29.2% 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 %   34.2% 57.1% 55.0% 70.6% 53.9% 45.1% 0.0% 0.0%   ROI %   69.5% 103.4% 87.9% 108.2% 77.0% 67.7% 0.0% 0.0%   ROE %   134.2% 170.0% 111.4% 138.7% 94.1% 81.7% 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 %   24.5% 36.8% 45.8% 42.4% 56.8% 39.3% 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, %   -60.8% -48.1% -113.6% -50.4% -29.4% -10.9% 0.0% 0.0%   Gearing %   117.7% 80.5% 34.4% 83.8% 29.1% 76.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.7% 2.3% 1.6% 1.0% 0.0% 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   1.0 1.5 2.1 1.6 1.3 0.9 0.0 0.0   Current Ratio   1.0 1.4 1.8 1.4 1.2 0.9 0.0 0.0   Cash and cash equivalent   1,965.0 1,635.6 2,700.3 2,589.6 1,148.5 1,093.5 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   -114.0 634.8 1,607.1 911.5 353.5 -271.7 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   99 288 316 468 289 263 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 288 316 468 316 263 0 0   EBIT / employee   80 262 289 444 269 211 0 0   Net earnings / employee   62 203 223 345 209 167 0 0