Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN ODENSE 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   5.2% 5.9% 4.4% 4.1% 4.8% 4.9% 19.6% 19.6%   Credit score (0-100)   44 39 46 48 44 45 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   6,479 7,620 9,482 9,287 9,351 9,687 0.0 0.0   EBITDA   1,717 1,978 2,466 1,960 1,571 2,139 0.0 0.0   EBIT   1,488 1,854 2,239 1,357 970 1,473 0.0 0.0   Pre-tax profit (PTP)   1,477.4 1,830.6 2,219.6 1,300.4 980.6 1,495.5 0.0 0.0   Net earnings   1,152.2 1,427.7 1,739.9 1,020.7 769.8 1,170.2 0.0 0.0   Pre-tax profit without non-rec. items   1,477 1,831 2,220 1,300 981 1,495 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   285 161 2,807 2,204 1,956 1,694 0.0 0.0   Shareholders equity total   1,305 1,268 1,127 1,261 1,030 1,446 174 174   Interest-bearing liabilities   1,109 1,080 2,455 2,224 1,662 1,418 0.0 0.0   Balance sheet total (assets)   4,122 5,406 5,122 5,479 4,841 5,070 174 174   Net Debt   -1,776 -2,226 1,604 308 141 -347 -174 -174     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   6,479 7,620 9,482 9,287 9,351 9,687 0.0 0.0   Gross profit growth   13.2% 17.6% 24.4% -2.1% 0.7% 3.6% -100.0% 0.0%   Employees   13 14 16 17 18 18 0 0   Employee growth %   0.0% 7.7% 14.3% 6.3% 5.9% 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)   4,122 5,406 5,122 5,479 4,841 5,070 174 174   Balance sheet change%   18.4% 31.2% -5.2% 7.0% -11.6% 4.7% -96.6% 0.0%   Added value   1,716.8 1,978.4 2,466.2 1,960.1 1,573.1 2,139.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -440 -249 2,419 -1,206 -849 -928 -1,694 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 (%)   23.0% 24.3% 23.6% 14.6% 10.4% 15.2% 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 %   39.1% 38.9% 42.5% 25.6% 19.7% 30.6% 0.0% 0.0%   ROI %   64.7% 70.1% 69.3% 36.6% 31.5% 52.7% 0.0% 0.0%   ROE %   110.2% 111.0% 145.3% 85.5% 67.2% 94.5% 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 %   36.1% 27.7% 26.5% 26.1% 25.3% 33.2% 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, %   -103.4% -112.5% 65.0% 15.7% 9.0% -16.2% 0.0% 0.0%   Gearing %   85.0% 85.2% 217.8% 176.5% 161.3% 98.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 2.2% 1.1% 2.4% 1.9% 1.5% 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 1.7 0.7 1.1 1.0 1.1 0.0 0.0   Current Ratio   1.5 1.4 0.6 1.0 0.9 1.0 0.0 0.0   Cash and cash equivalent   2,885.1 3,306.4 851.3 1,916.6 1,520.7 1,765.6 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   1,192.4 1,460.8 -1,513.7 -65.5 -433.1 -150.9 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   132 141 154 115 87 119 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   132 141 154 115 87 119 0 0   EBIT / employee   114 132 140 80 54 82 0 0   Net earnings / employee   89 102 109 60 43 65 0 0