Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN HUNDIGE 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   4.7% 6.2% 7.0% 5.6% 3.6% 3.9% 19.6% 19.6%   Credit score (0-100)   46 38 33 40 51 50 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   5,205 5,558 7,340 7,197 8,512 8,704 0.0 0.0   EBITDA   1,348 2,085 2,663 1,765 1,218 2,015 0.0 0.0   EBIT   1,236 1,991 2,453 1,413 801 1,277 0.0 0.0   Pre-tax profit (PTP)   1,228.1 1,974.2 2,438.0 1,410.8 841.4 1,226.9 0.0 0.0   Net earnings   957.9 1,539.9 1,905.2 1,103.1 658.3 958.5 0.0 0.0   Pre-tax profit without non-rec. items   1,228 1,974 2,438 1,411 841 1,227 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   193 116 1,496 1,144 3,711 2,973 0.0 0.0   Shareholders equity total   1,112 1,331 1,262 1,133 656 1,236 172 172   Interest-bearing liabilities   941 845 1,183 894 2,487 1,604 0.0 0.0   Balance sheet total (assets)   3,432 4,341 4,099 3,799 6,205 6,312 172 172   Net Debt   -1,482 -1,937 -457 -861 1,210 -402 -172 -172     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   5,205 5,558 7,340 7,197 8,512 8,704 0.0 0.0   Gross profit growth   8.1% 6.8% 32.1% -1.9% 18.3% 2.3% -100.0% 0.0%   Employees   10 9 11 12 13 14 0 0   Employee growth %   0.0% -10.0% 22.2% 9.1% 8.3% 7.7% -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)   3,432 4,341 4,099 3,799 6,205 6,312 172 172   Balance sheet change%   16.4% 26.5% -5.6% -7.3% 63.3% 1.7% -97.3% 0.0%   Added value   1,347.5 2,084.9 2,663.4 1,765.4 1,153.4 2,014.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -162 -171 1,169 -704 2,150 -1,476 -2,973 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 (%)   23.7% 35.8% 33.4% 19.6% 9.4% 14.7% 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 %   38.8% 51.2% 58.1% 35.8% 16.8% 20.9% 0.0% 0.0%   ROI %   62.9% 86.6% 100.4% 60.6% 31.7% 43.8% 0.0% 0.0%   ROE %   104.3% 126.1% 147.0% 92.1% 73.6% 101.4% 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 %   36.8% 35.5% 36.6% 33.9% 12.0% 22.1% 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, %   -109.9% -92.9% -17.2% -48.7% 99.3% -19.9% 0.0% 0.0%   Gearing %   84.6% 63.4% 93.7% 78.9% 379.3% 129.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 1.9% 1.5% 0.3% 0.0% 4.1% 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 1.8 1.2 1.3 0.6 1.1 0.0 0.0   Current Ratio   1.5 1.5 1.0 1.1 0.6 0.9 0.0 0.0   Cash and cash equivalent   2,422.3 2,781.8 1,639.6 1,754.3 1,277.2 2,005.8 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   1,084.3 1,421.8 77.6 307.9 -2,020.2 -221.5 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   135 232 242 147 89 144 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   135 232 242 147 94 144 0 0   EBIT / employee   124 221 223 118 62 91 0 0   Net earnings / employee   96 171 173 92 51 68 0 0