Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN ODDER 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   4.8% 5.3% 6.7% 4.4% 4.7% 5.8% 20.0% 20.0%   Credit score (0-100)   46 42 34 47 44 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   2,370 2,662 3,370 3,026 3,001 3,243 0.0 0.0   EBITDA   802 1,020 1,518 1,081 816 1,165 0.0 0.0   EBIT   613 863 1,492 963 400 690 0.0 0.0   Pre-tax profit (PTP)   609.4 854.2 1,481.9 960.1 331.8 646.5 0.0 0.0   Net earnings   475.3 666.3 1,155.8 755.6 263.9 508.1 0.0 0.0   Pre-tax profit without non-rec. items   609 854 1,482 960 332 647 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   198 40.6 13.9 2,047 1,647 1,588 0.0 0.0   Shareholders equity total   618 902 1,322 945 658 718 94.7 94.7   Interest-bearing liabilities   345 322 416 2,121 1,719 1,316 0.0 0.0   Balance sheet total (assets)   1,646 2,312 2,551 3,528 3,140 2,836 94.7 94.7   Net Debt   -740 -1,257 -1,666 1,309 689 555 -94.7 -94.7     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   2,370 2,662 3,370 3,026 3,001 3,243 0.0 0.0   Gross profit growth   -2.6% 12.3% 26.6% -10.2% -0.8% 8.1% -100.0% 0.0%   Employees   4 4 4 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 25.0% 0.0% 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)   1,646 2,312 2,551 3,528 3,140 2,836 95 95   Balance sheet change%   -6.3% 40.5% 10.3% 38.3% -11.0% -9.7% -96.7% 0.0%   Added value   801.7 1,020.3 1,518.3 1,080.7 516.9 1,165.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -377 -314 -53 1,916 -817 -534 -1,588 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 (%)   25.9% 32.4% 44.3% 31.8% 13.3% 21.3% 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 %   36.0% 43.6% 61.3% 31.7% 12.6% 23.6% 0.0% 0.0%   ROI %   58.6% 71.7% 96.0% 39.0% 14.8% 30.4% 0.0% 0.0%   ROE %   73.0% 87.7% 104.0% 66.7% 32.9% 73.9% 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 %   41.1% 43.8% 55.8% 28.0% 22.5% 27.3% 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, %   -92.3% -123.2% -109.7% 121.1% 84.4% 47.6% 0.0% 0.0%   Gearing %   55.8% 35.7% 31.5% 224.5% 261.1% 183.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 2.7% 2.6% 0.3% 4.5% 4.0% 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   1.6 2.0 2.3 1.4 1.1 0.8 0.0 0.0   Current Ratio   1.6 1.8 2.1 1.3 1.0 0.8 0.0 0.0   Cash and cash equivalent   1,084.8 1,578.8 2,081.7 812.1 1,029.2 760.7 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   519.5 981.7 1,332.4 369.1 59.2 -266.2 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   200 255 380 216 103 233 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   200 255 380 216 163 233 0 0   EBIT / employee   153 216 373 193 80 138 0 0   Net earnings / employee   119 167 289 151 53 102 0 0