Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NIELSEN EL 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 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% 2.0% 2.0%   Bankruptcy risk   1.1% 1.0% 0.9% 0.7% 0.9% 0.7% 9.0% 9.0%   Credit score (0-100)   85 88 88 93 89 93 27 27   Credit rating   A A A AA A AA BB BB   Credit limit (kDKK)   159.2 285.7 322.4 698.1 498.7 702.3 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   0 0 0 0 0 0 0 0   Gross profit   5,265 5,649 7,767 9,298 8,883 10,554 0.0 0.0   EBITDA   633 870 2,419 2,573 2,126 2,823 0.0 0.0   EBIT   437 583 2,119 2,262 1,804 2,530 0.0 0.0   Pre-tax profit (PTP)   429.0 595.0 2,109.0 2,228.0 1,754.0 2,503.9 0.0 0.0   Net earnings   333.0 463.0 1,643.0 1,736.0 1,404.0 1,977.6 0.0 0.0   Pre-tax profit without non-rec. items   429 595 2,109 2,228 1,754 2,504 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   969 1,103 2,893 4,110 4,243 4,282 0.0 0.0   Shareholders equity total   2,886 3,099 2,292 3,528 3,332 3,909 1,984 1,984   Interest-bearing liabilities   0.0 0.0 2,315 3,600 4,426 2,912 0.0 0.0   Balance sheet total (assets)   4,493 4,918 7,866 9,741 10,817 9,216 1,984 1,984   Net Debt   -1,175 -707 1,906 1,028 2,763 1,914 -1,984 -1,984     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   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   5,265 5,649 7,767 9,298 8,883 10,554 0.0 0.0   Gross profit growth   -30.7% 7.3% 37.5% 19.7% -4.5% 18.8% -100.0% 0.0%   Employees   11 12 13 15 15 16 0 0   Employee growth %   -99.9% 9.1% 8.3% 15.4% 0.0% 6.7% -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)   4,493 4,918 7,866 9,741 10,817 9,216 1,984 1,984   Balance sheet change%   -8.3% 9.5% 59.9% 23.8% 11.0% -14.8% -78.5% 0.0%   Added value   633.0 870.0 2,419.0 2,573.0 2,115.0 2,823.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   211 -153 1,490 906 -189 -254 -4,282 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   8.3% 10.3% 27.3% 24.3% 20.3% 24.0% 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 %   9.5% 13.0% 33.3% 25.9% 17.7% 25.4% 0.0% 0.0%   ROI %   13.6% 19.3% 49.2% 36.2% 23.8% 34.2% 0.0% 0.0%   ROE %   10.5% 15.5% 61.0% 59.7% 40.9% 54.6% 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 %   64.5% 63.2% 29.3% 36.6% 32.8% 42.4% 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, %   -185.6% -81.3% 78.8% 40.0% 130.0% 67.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 101.0% 102.0% 132.8% 74.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.8% 1.7% 1.7% 1.2% 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   2.0 2.2 0.9 1.1 1.0 1.0 0.0 0.0   Current Ratio   2.3 2.5 1.0 1.2 1.1 1.2 0.0 0.0   Cash and cash equivalent   1,175.0 707.0 409.0 2,572.0 1,663.0 998.4 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,991.0 2,286.0 66.0 870.0 529.0 860.6 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 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   58 73 186 172 141 176 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   58 73 186 172 142 176 0 0   EBIT / employee   40 49 163 151 120 158 0 0   Net earnings / employee   30 39 126 116 94 124 0 0