Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN VIBORG 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   5.6% 3.3% 6.1% 5.0% 6.6% 5.8% 15.7% 15.7%   Credit score (0-100)   42 55 37 43 35 40 12 12   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   8,799 9,627 12,711 9,811 10,304 12,206 0.0 0.0   EBITDA   3,593 4,331 6,609 3,308 3,751 4,757 0.0 0.0   EBIT   3,138 4,152 6,190 2,832 3,239 4,174 0.0 0.0   Pre-tax profit (PTP)   3,123.7 4,120.7 6,167.9 2,825.5 3,292.8 4,248.1 0.0 0.0   Net earnings   2,436.3 3,213.8 4,818.5 2,209.5 2,572.7 3,316.7 0.0 0.0   Pre-tax profit without non-rec. items   3,124 4,121 6,168 2,826 3,293 4,248 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   260 1,881 1,861 1,497 1,537 1,396 0.0 0.0   Shareholders equity total   1,774 2,754 2,990 1,725 1,831 2,419 400 400   Interest-bearing liabilities   1,307 3,149 1,436 1,176 864 1,002 0.0 0.0   Balance sheet total (assets)   5,185 9,286 6,342 4,951 5,076 6,038 400 400   Net Debt   -2,569 -2,241 -1,788 -992 -1,350 -2,069 -400 -400     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   8,799 9,627 12,711 9,811 10,304 12,206 0.0 0.0   Gross profit growth   3.8% 9.4% 32.0% -22.8% 5.0% 18.5% -100.0% 0.0%   Employees   14 15 16 17 15 18 0 0   Employee growth %   0.0% 7.1% 6.7% 6.3% -11.8% 20.0% -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)   5,185 9,286 6,342 4,951 5,076 6,038 400 400   Balance sheet change%   15.0% 79.1% -31.7% -21.9% 2.5% 19.0% -93.4% 0.0%   Added value   3,592.8 4,331.3 6,609.5 3,307.9 3,714.6 4,757.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -836 1,442 -439 -840 -473 -724 -1,396 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 (%)   35.7% 43.1% 48.7% 28.9% 31.4% 34.2% 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 %   64.7% 57.4% 79.2% 50.2% 65.7% 76.5% 0.0% 0.0%   ROI %   106.1% 87.2% 114.6% 74.4% 111.0% 130.8% 0.0% 0.0%   ROE %   146.6% 142.0% 167.8% 93.7% 144.7% 156.1% 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 %   38.0% 32.1% 52.8% 40.5% 43.2% 47.0% 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, %   -71.5% -51.7% -27.1% -30.0% -36.0% -43.5% 0.0% 0.0%   Gearing %   73.7% 114.4% 48.0% 68.2% 47.2% 41.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.4% 1.0% 0.5% 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 1.3 1.6 1.3 1.4 1.7 0.0 0.0   Current Ratio   1.5 1.2 1.4 1.1 1.2 1.4 0.0 0.0   Cash and cash equivalent   3,875.7 5,390.3 3,224.0 2,168.1 2,213.5 3,071.6 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   1,705.6 1,219.8 1,252.1 386.5 473.7 1,223.7 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  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   257 289 413 195 248 264 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   257 289 413 195 250 264 0 0   EBIT / employee   224 277 387 167 216 232 0 0   Net earnings / employee   174 214 301 130 172 184 0 0