Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN KOLDING 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  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.3% 5.2% 6.0% 6.8% 5.3% 5.7% 19.8% 19.8%   Credit score (0-100)   43 43 38 34 41 40 6 6   Credit rating   BBB BBB BBB BBB BBB BBB B B   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 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,259 5,679 6,876 6,487 6,493 6,991 0.0 0.0   EBITDA   1,398 2,161 2,296 1,039 1,617 1,557 0.0 0.0   EBIT   1,215 1,936 1,866 616 1,200 1,069 0.0 0.0   Pre-tax profit (PTP)   1,205.5 1,915.8 1,860.7 613.7 1,228.6 1,097.9 0.0 0.0   Net earnings   940.3 1,498.6 1,454.9 481.2 960.3 857.8 0.0 0.0   Pre-tax profit without non-rec. items   1,206 1,916 1,861 614 1,229 1,098 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e N/A Tangible assets total   189 1,921 1,520 1,098 1,124 1,153 0.0 0.0   Shareholders equity total   1,093 1,901 1,147 712 1,201 811 152 152   Interest-bearing liabilities   580 546 834 444 985 1,321 0.0 0.0   Balance sheet total (assets)   3,143 4,769 3,829 2,977 3,858 3,745 152 152   Net Debt   -1,795 -1,117 -655 -587 -512 -18.6 -152 -152     See the entire balance sheet 1000.0 Volume  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e 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   5,259 5,679 6,876 6,487 6,493 6,991 0.0 0.0   Gross profit growth   11.4% 8.0% 21.1% -5.7% 0.1% 7.7% -100.0% 0.0%   Employees   10 10 12 13 11 12 0 0   Employee growth %   0.0% 0.0% 20.0% 8.3% -15.4% 9.1% -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)   3,143 4,769 3,829 2,977 3,858 3,745 152 152   Balance sheet change%   -0.8% 51.7% -19.7% -22.2% 29.6% -2.9% -95.9% 0.0%   Added value   1,398.4 2,161.1 2,295.8 1,039.0 1,622.4 1,556.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -367 1,507 -830 -845 -391 -459 -1,153 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e 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 (%)   23.1% 34.1% 27.1% 9.5% 18.5% 15.3% 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 %   38.5% 48.9% 43.4% 18.1% 36.0% 28.9% 0.0% 0.0%   ROI %   65.6% 85.3% 79.9% 39.3% 73.5% 50.9% 0.0% 0.0%   ROE %   80.7% 100.1% 95.5% 51.8% 100.4% 85.3% 0.0% 0.0%   1000.0 Solidity  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e N/A Equity ratio %   38.4% 43.7% 34.7% 26.9% 34.9% 24.3% 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, %   -128.3% -51.7% -28.5% -56.5% -31.7% -1.2% 0.0% 0.0%   Gearing %   53.0% 28.7% 72.7% 62.3% 82.0% 162.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 3.6% 0.8% 0.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e N/A Quick Ratio   1.7 1.4 1.1 1.1 1.3 1.0 0.0 0.0   Current Ratio   1.6 1.3 1.0 1.0 1.1 0.9 0.0 0.0   Cash and cash equivalent   2,374.6 1,663.2 1,488.5 1,030.8 1,496.4 1,339.9 0.0 0.0   1000.0 Capital use efficiency  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e 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   1,082.2 599.5 -99.6 -4.5 347.7 -187.5 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  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   140 216 191 80 147 130 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   140 216 191 80 147 130 0 0   EBIT / employee   121 194 156 47 109 89 0 0   Net earnings / employee   94 150 121 37 87 71 0 0