Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN AALBORG 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   2.0% 1.9% 1.2% 1.5% 1.7% 1.7% 14.2% 14.2%   Credit score (0-100)   70 71 81 74 72 71 15 15   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.7 1.4 150.6 22.2 4.3 4.4 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   8,735 9,107 10,061 11,261 9,712 9,735 0.0 0.0   EBITDA   3,155 3,128 4,064 5,043 3,378 3,096 0.0 0.0   EBIT   3,020 2,857 3,756 4,579 2,880 2,638 0.0 0.0   Pre-tax profit (PTP)   3,006.8 2,846.0 3,726.6 4,562.1 2,873.5 2,682.1 0.0 0.0   Net earnings   2,345.8 2,219.7 2,909.8 3,562.9 2,244.7 2,094.6 0.0 0.0   Pre-tax profit without non-rec. items   3,007 2,846 3,727 4,562 2,873 2,682 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   1,085 813 1,711 1,504 1,115 599 0.0 0.0   Shareholders equity total   1,466 1,627 2,411 2,244 1,603 1,706 354 354   Interest-bearing liabilities   1,426 1,565 1,480 1,575 1,422 1,056 0.0 0.0   Balance sheet total (assets)   4,594 5,426 7,257 5,591 4,699 4,548 354 354   Net Debt   -614 -1,549 -1,456 -902 -296 -1,004 -354 -354     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   8,735 9,107 10,061 11,261 9,712 9,735 0.0 0.0   Gross profit growth   2.4% 4.3% 10.5% 11.9% -13.8% 0.2% -100.0% 0.0%   Employees   15 16 15 15 15 15 0 0   Employee growth %   7.1% 6.7% -6.3% 0.0% 0.0% 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)   4,594 5,426 7,257 5,591 4,699 4,548 354 354   Balance sheet change%   -5.0% 18.1% 33.7% -23.0% -16.0% -3.2% -92.2% 0.0%   Added value   3,155.2 3,128.4 4,064.3 5,043.3 3,344.9 3,096.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   687 -544 589 -672 -886 -975 -599 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 (%)   34.6% 31.4% 37.3% 40.7% 29.7% 27.1% 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 %   64.1% 57.0% 59.2% 71.3% 56.0% 58.0% 0.0% 0.0%   ROI %   97.7% 86.7% 93.3% 109.2% 82.3% 90.8% 0.0% 0.0%   ROE %   153.8% 143.6% 144.1% 153.1% 116.7% 126.6% 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 %   35.2% 33.3% 38.1% 45.7% 38.6% 44.2% 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, %   -19.5% -49.5% -35.8% -17.9% -8.8% -32.4% 0.0% 0.0%   Gearing %   97.3% 96.2% 61.4% 70.2% 88.7% 61.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 0.7% 1.9% 1.1% 0.5% 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   1.3 1.5 1.6 1.5 1.3 1.7 0.0 0.0   Current Ratio   1.2 1.3 1.3 1.3 1.2 1.4 0.0 0.0   Cash and cash equivalent   2,040.4 3,113.9 2,935.4 2,477.2 1,717.3 2,059.7 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   520.3 1,182.2 1,298.3 822.6 563.9 1,149.8 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   210 196 271 336 223 206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   210 196 271 336 225 206 0 0   EBIT / employee   201 179 250 305 192 176 0 0   Net earnings / employee   156 139 194 238 150 140 0 0