Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUISENLUND 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2% 0.2%   Bankruptcy risk   1.2% 1.8% 2.0% 2.7% 1.4% 1.0% 13.4% 13.4%   Credit score (0-100)   84 72 68 59 78 84 17 17   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   80.1 1.1 0.7 0.0 57.4 364.8 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   260 88.5 29.6 -155 70.5 114 0.0 0.0   EBITDA   259 87.5 28.6 -156 69.4 114 0.0 0.0   EBIT   205 29.3 -32.0 -217 8.8 52.5 0.0 0.0   Pre-tax profit (PTP)   34.0 -148.9 -32.5 -218.6 6.0 -3.0 0.0 0.0   Net earnings   26.0 -115.9 -27.3 -170.5 4.3 4.1 0.0 0.0   Pre-tax profit without non-rec. items   34.0 -149 -32.5 -219 6.0 -3.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   6,859 6,829 6,769 6,708 6,647 6,924 0.0 0.0   Shareholders equity total   2,955 2,839 6,532 6,362 7,114 7,118 -683 -683   Interest-bearing liabilities   4,542 4,670 815 793 0.0 9,844 683 683   Balance sheet total (assets)   7,574 7,717 7,576 7,331 7,177 17,098 0.0 0.0   Net Debt   4,249 4,282 483 529 -129 9,668 683 683     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   260 88.5 29.6 -155 70.5 114 0.0 0.0   Gross profit growth   0.0% -66.0% -66.5% 0.0% 0.0% 62.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   7,574 7,717 7,576 7,331 7,177 17,098 0 0   Balance sheet change%   1.1% 1.9% -1.8% -3.2% -2.1% 138.2% -100.0% 0.0%   Added value   259.2 87.5 28.6 -156.2 69.4 114.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -67 -88 -121 -121 -121 215 -6,924 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   78.7% 33.1% -108.2% 139.7% 12.4% 45.9% 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 %   2.7% 0.4% -0.4% -2.9% 0.1% 0.4% 0.0% 0.0%   ROI %   2.8% 0.4% -0.4% -3.0% 0.1% 0.4% 0.0% 0.0%   ROE %   0.9% -4.0% -0.6% -2.6% 0.1% 0.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   39.9% 37.1% 86.2% 86.8% 99.1% 41.6% -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, %   1,639.2% 4,894.4% 1,688.0% -338.7% -186.5% 8,458.5% 0.0% 0.0%   Gearing %   153.7% 164.5% 12.5% 12.5% 0.0% 138.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.9% 0.0% 0.2% 0.7% 1.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.2 0.8 0.6 8.3 2.9 0.0 0.0   Current Ratio   0.2 0.2 0.8 0.6 8.3 2.9 0.0 0.0   Cash and cash equivalent   293.6 387.2 331.9 264.4 129.4 176.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -3,840.3 -3,969.3 -236.3 -346.1 466.1 566.5 -341.7 -341.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   259 87 29 -156 69 114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   259 87 29 -156 69 114 0 0   EBIT / employee   205 29 -32 -217 9 52 0 0   Net earnings / employee   26 -116 -27 -171 4 4 0 0