Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN HERNING 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   2.7% 2.1% 1.6% 1.7% 2.0% 1.9% 14.7% 14.4%   Credit score (0-100)   62 69 74 71 68 69 14 15   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.4 11.8 6.5 0.8 1.5 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   7,954 8,216 8,726 11,676 9,373 8,476 0.0 0.0   EBITDA   3,002 3,127 3,915 5,134 3,006 2,636 0.0 0.0   EBIT   2,479 2,881 3,566 4,806 2,695 2,280 0.0 0.0   Pre-tax profit (PTP)   2,466.8 2,865.1 3,544.5 4,785.6 2,683.9 2,340.2 0.0 0.0   Net earnings   1,924.1 2,234.8 2,764.6 3,732.8 2,093.5 1,825.3 0.0 0.0   Pre-tax profit without non-rec. items   2,467 2,865 3,544 4,786 2,684 2,340 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   236 1,487 1,139 812 501 858 0.0 0.0   Shareholders equity total   1,288 1,425 2,447 2,393 1,344 1,635 363 363   Interest-bearing liabilities   898 1,039 873 968 770 738 0.0 0.0   Balance sheet total (assets)   4,289 4,373 6,693 5,563 3,802 4,114 363 363   Net Debt   -2,239 -796 -2,896 -2,806 -1,659 -1,652 -363 -363     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   7,954 8,216 8,726 11,676 9,373 8,476 0.0 0.0   Gross profit growth   -0.8% 3.3% 6.2% 33.8% -19.7% -9.6% -100.0% 0.0%   Employees   13 14 14 16 14 13 0 0   Employee growth %   -13.3% 7.7% 0.0% 14.3% -12.5% -7.1% -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)   4,289 4,373 6,693 5,563 3,802 4,114 363 363   Balance sheet change%   -2.6% 2.0% 53.1% -16.9% -31.7% 8.2% -91.2% 0.0%   Added value   3,002.3 3,127.5 3,914.6 5,133.8 3,022.3 2,636.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,054 1,005 -696 -655 -622 2 -858 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 (%)   31.2% 35.1% 40.9% 41.2% 28.8% 26.9% 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 %   57.0% 66.5% 64.5% 78.4% 57.6% 59.1% 0.0% 0.0%   ROI %   114.8% 116.7% 109.3% 133.3% 95.9% 101.0% 0.0% 0.0%   ROE %   159.1% 164.8% 142.8% 154.2% 112.0% 122.5% 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 %   34.5% 37.6% 41.1% 49.7% 39.6% 45.4% 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, %   -74.6% -25.5% -74.0% -54.7% -55.2% -62.7% 0.0% 0.0%   Gearing %   69.8% 72.9% 35.7% 40.5% 57.3% 45.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.6% 2.3% 2.3% 1.3% 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   1.5 1.2 1.7 1.9 1.6 1.6 0.0 0.0   Current Ratio   1.4 1.1 1.5 1.5 1.4 1.4 0.0 0.0   Cash and cash equivalent   3,137.1 1,835.2 3,768.3 3,774.6 2,428.9 2,389.6 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   1,051.3 224.2 1,763.7 1,656.6 912.5 853.4 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   231 223 280 321 216 203 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   231 223 280 321 215 203 0 0   EBIT / employee   191 206 255 300 193 175 0 0   Net earnings / employee   148 160 197 233 150 140 0 0