Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LARS CHRISTIAN NIELSEN HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.4% 0.4%   Bankruptcy risk   2.2% 2.1% 1.7% 1.3% 1.0% 4.7% 11.3% 11.3%   Credit score (0-100)   68 68 73 78 86 44 21 21   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 0.1 3.1 56.3 275.4 0.0 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   426 468 75 426 426 0 0 0   Gross profit   426 468 75.0 426 424 0.0 0.0 0.0   EBITDA   426 468 75.0 426 424 0.0 0.0 0.0   EBIT   426 468 75.0 426 424 0.0 0.0 0.0   Pre-tax profit (PTP)   640.2 421.0 68.9 421.7 418.8 -3.3 0.0 0.0   Net earnings   328.9 328.4 53.8 328.9 326.6 -2.6 0.0 0.0   Pre-tax profit without non-rec. items   640 421 68.9 422 419 -3.3 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   0.0 155 155 155 0.0 0.0 0.0 0.0   Shareholders equity total   409 737 3,104 4,645 4,883 4,998 961 961   Interest-bearing liabilities   1,058 739 475 168 198 192 0.0 0.0   Balance sheet total (assets)   1,811 1,792 4,133 5,727 6,099 6,167 961 961   Net Debt   806 659 423 -265 169 187 -961 -961     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   426 468 75 426 426 0 0 0   Net sales growth   0.0% 9.9% -84.0% 467.4% 0.0% -100.0% 0.0% 0.0%   Gross profit   426 468 75.0 426 424 0.0 0.0 0.0   Gross profit growth   0.0% 9.9% -84.0% 467.4% -0.5% -100.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,811 1,792 4,133 5,727 6,099 6,167 961 961   Balance sheet change%   12.4% -1.0% 130.6% 38.6% 6.5% 1.1% -84.4% 0.0%   Added value   425.8 468.1 75.0 425.5 423.5 0.0 0.0 0.0   Added value %   100.0% 100.0% 100.0% 100.0% 99.5% 0.0% 0.0% 0.0%   Investments   0 155 0 0 -155 0 0 0   Net sales trend   0.0 1.0 -1.0 1.0 0.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 0.0 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 %   100.0% 100.0% 100.0% 100.0% 99.5% 0.0% 0.0% 0.0%   EBIT %   100.0% 100.0% 100.0% 100.0% 99.5% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0% 0.0%   Net Earnings %   77.3% 70.2% 71.7% 77.3% 76.8% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   77.3% 70.2% 71.7% 77.3% 76.8% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   150.4% 89.9% 91.9% 99.1% 98.4% 0.0% 0.0% 0.0%   ROA %   44.1% 26.0% 2.5% 8.6% 7.2% 0.0% 0.0% 0.0%   ROI %   47.6% 27.6% 2.6% 8.8% 7.3% 0.0% 0.0% 0.0%   ROE %   134.5% 57.3% 2.8% 8.5% 6.9% -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 %   22.6% 41.1% 75.1% 81.1% 80.1% 81.0% 100.0% 100.0%   Relative indebtedness %   276.6% 177.6% 678.0% 69.2% 68.3% 0.0% 0.0% 0.0%   Relative net indebtedness %   217.3% 160.6% 609.1% -32.6% 61.3% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   189.2% 140.8% 563.8% -62.4% 39.8% 0.0% 0.0% 0.0%   Gearing %   258.9% 100.2% 15.3% 3.6% 4.1% 3.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 5.2% 1.0% 1.2% 2.6% 1.7% 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 0.1 0.1 1.5 0.6 0.1 0.0 0.0   Current Ratio   0.2 0.1 0.1 1.5 0.6 0.1 0.0 0.0   Cash and cash equivalent   252.8 79.6 51.7 433.4 29.7 4.5 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 %   59.4% 17.0% 69.0% 101.9% 42.2% 0.0% 0.0% 0.0%   Net working capital   -925.1 -751.7 -456.8 138.8 -110.9 -181.2 0.0 0.0   Net working capital %   -217.3% -160.6% -609.1% 32.6% -26.1% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0