Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN TÅSTRUP 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   7.0% 5.1% 7.5% 5.1% 5.2% 5.5% 20.1% 20.1%   Credit score (0-100)   35 43 31 43 41 41 6 6   Credit rating   BBB BBB BB 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   2,881 3,170 3,593 4,561 4,518 5,137 0.0 0.0   EBITDA   694 1,127 932 569 1,530 1,608 0.0 0.0   EBIT   455 911 845 327 895 951 0.0 0.0   Pre-tax profit (PTP)   451.7 902.4 837.2 324.2 803.6 888.2 0.0 0.0   Net earnings   352.3 703.9 653.0 260.6 632.6 697.2 0.0 0.0   Pre-tax profit without non-rec. items   452 902 837 324 804 888 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   383 196 109 2,860 2,650 1,993 0.0 0.0   Shareholders equity total   371 964 465 439 678 893 84.9 84.9   Interest-bearing liabilities   457 420 390 2,468 2,225 1,830 0.0 0.0   Balance sheet total (assets)   1,757 2,635 1,710 3,813 4,052 4,012 84.9 84.9   Net Debt   -431 -1,213 -620 2,167 1,496 560 -84.9 -84.9     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   2,881 3,170 3,593 4,561 4,518 5,137 0.0 0.0   Gross profit growth   8.6% 10.0% 13.4% 26.9% -0.9% 13.7% -100.0% 0.0%   Employees   5 5 6 8 6 7 0 0   Employee growth %   -16.7% 0.0% 20.0% 33.3% -25.0% 16.7% -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)   1,757 2,635 1,710 3,813 4,052 4,012 85 85   Balance sheet change%   -3.5% 49.9% -35.1% 123.0% 6.3% -1.0% -97.9% 0.0%   Added value   694.3 1,126.5 932.2 568.6 1,137.4 1,607.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -299 -403 -174 2,509 -844 -1,313 -1,993 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 (%)   15.8% 28.7% 23.5% 7.2% 19.8% 18.5% 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 %   25.4% 41.5% 38.9% 11.8% 23.1% 24.0% 0.0% 0.0%   ROI %   49.6% 74.8% 70.8% 16.9% 30.3% 33.5% 0.0% 0.0%   ROE %   91.9% 105.4% 91.3% 57.7% 113.3% 88.8% 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 %   24.1% 40.8% 32.9% 12.3% 18.6% 24.6% 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, %   -62.1% -107.7% -66.5% 381.0% 97.8% 34.9% 0.0% 0.0%   Gearing %   123.0% 43.5% 83.7% 562.6% 328.3% 204.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 2.0% 1.9% 0.2% 4.5% 3.9% 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   1.1 1.8 1.4 0.5 0.7 1.0 0.0 0.0   Current Ratio   1.0 1.6 1.3 0.6 0.7 0.9 0.0 0.0   Cash and cash equivalent   887.5 1,632.6 1,009.9 301.5 729.4 1,269.5 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   64.7 917.7 356.7 -676.5 -621.5 -180.5 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   139 225 155 71 190 230 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   139 225 155 71 255 230 0 0   EBIT / employee   91 182 141 41 149 136 0 0   Net earnings / employee   70 141 109 33 105 100 0 0