Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN ÅBENRÅ 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   1.7% 1.6% 1.9% 2.1% 1.6% 1.5% 16.3% 16.3%   Credit score (0-100)   75 76 69 66 74 76 11 11   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2.8 5.7 0.8 0.3 7.3 18.0 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   3,926 4,069 4,414 5,469 5,254 5,461 0.0 0.0   EBITDA   1,423 1,436 1,861 2,382 1,701 1,667 0.0 0.0   EBIT   1,124 1,147 1,600 2,121 1,367 1,291 0.0 0.0   Pre-tax profit (PTP)   1,121.7 1,143.6 1,588.6 2,109.9 1,359.3 1,305.7 0.0 0.0   Net earnings   875.8 892.0 1,239.1 1,645.4 1,065.2 1,022.1 0.0 0.0   Pre-tax profit without non-rec. items   1,122 1,144 1,589 2,110 1,359 1,306 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   1,041 752 491 230 1,622 1,671 0.0 0.0   Shareholders equity total   1,083 919 1,419 1,377 1,427 1,319 0.0 0.0   Interest-bearing liabilities   524 521 451 413 555 781 0.0 0.0   Balance sheet total (assets)   2,601 2,523 3,632 2,858 3,088 3,458 0.0 0.0   Net Debt   -532 -776 -1,767 -1,616 -255 -330 0.0 0.0     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   3,926 4,069 4,414 5,469 5,254 5,461 0.0 0.0   Gross profit growth   11.6% 3.7% 8.5% 23.9% -3.9% 3.9% -100.0% 0.0%   Employees   7 6 6 7 8 8 0 0   Employee growth %   16.7% -14.3% 0.0% 16.7% 14.3% 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)   2,601 2,523 3,632 2,858 3,088 3,458 0 0   Balance sheet change%   -21.6% -3.0% 43.9% -21.3% 8.1% 12.0% -100.0% 0.0%   Added value   1,422.8 1,435.6 1,860.9 2,381.6 1,628.2 1,666.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -478 -577 -522 -522 1,058 -327 -1,671 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 (%)   28.6% 28.2% 36.2% 38.8% 26.0% 23.6% 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 %   38.0% 44.8% 52.0% 65.4% 46.0% 39.9% 0.0% 0.0%   ROI %   52.0% 72.1% 88.3% 109.7% 71.7% 62.8% 0.0% 0.0%   ROE %   96.6% 89.1% 106.0% 117.7% 76.0% 74.4% 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 %   45.5% 39.4% 43.8% 54.9% 51.5% 43.6% 0.0% 0.0%   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, %   -37.4% -54.1% -94.9% -67.8% -15.0% -19.8% 0.0% 0.0%   Gearing %   48.4% 56.7% 31.8% 30.0% 38.9% 59.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.7% 2.4% 2.5% 1.7% 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   1.1 1.2 1.8 2.1 1.0 0.9 0.0 0.0   Current Ratio   1.0 1.2 1.6 1.8 0.9 0.8 0.0 0.0   Cash and cash equivalent   1,056.1 1,297.5 2,217.5 2,028.1 809.5 1,111.9 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   71.6 274.5 1,134.3 1,146.3 -154.3 -317.1 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   203 239 310 340 204 208 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   203 239 310 340 213 208 0 0   EBIT / employee   161 191 267 303 171 161 0 0   Net earnings / employee   125 149 207 235 133 128 0 0