Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS NIELSEN SVENDBORG 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   2.7% 1.5% 1.7% 2.1% 1.8% 2.0% 14.9% 14.9%   Credit score (0-100)   62 77 74 66 70 68 14 14   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 15.3 9.5 0.4 2.2 1.0 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   6,160 7,004 8,539 10,294 8,864 9,585 0.0 0.0   EBITDA   1,705 2,183 3,606 4,533 2,437 2,558 0.0 0.0   EBIT   1,465 1,977 3,052 3,995 1,901 2,022 0.0 0.0   Pre-tax profit (PTP)   1,456.2 1,964.8 2,990.2 3,956.7 1,895.5 2,080.4 0.0 0.0   Net earnings   1,137.0 1,532.5 2,332.4 3,086.2 1,479.1 1,623.2 0.0 0.0   Pre-tax profit without non-rec. items   1,456 1,965 2,990 3,957 1,896 2,080 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   337 2,038 2,062 1,557 1,091 598 0.0 0.0   Shareholders equity total   1,039 1,202 2,015 1,910 1,361 1,565 269 269   Interest-bearing liabilities   847 2,720 2,114 1,023 832 803 0.0 0.0   Balance sheet total (assets)   3,740 6,082 7,670 5,008 4,070 4,688 269 269   Net Debt   -1,884 -659 -1,891 -1,602 -1,266 -2,299 -269 -269     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   6,160 7,004 8,539 10,294 8,864 9,585 0.0 0.0   Gross profit growth   6.1% 13.7% 21.9% 20.6% -13.9% 8.1% -100.0% 0.0%   Employees   14 13 14 15 16 17 0 0   Employee growth %   16.7% -7.1% 7.7% 7.1% 6.7% 6.3% -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)   3,740 6,082 7,670 5,008 4,070 4,688 269 269   Balance sheet change%   13.7% 62.6% 26.1% -34.7% -18.7% 15.2% -94.3% 0.0%   Added value   1,705.0 2,182.8 3,605.8 4,533.3 2,438.7 2,557.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -403 1,496 -531 -1,043 -1,002 -1,029 -598 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 (%)   23.8% 28.2% 35.7% 38.8% 21.4% 21.1% 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 %   41.7% 40.3% 44.4% 63.0% 41.9% 47.5% 0.0% 0.0%   ROI %   82.3% 65.6% 70.7% 107.2% 74.2% 91.2% 0.0% 0.0%   ROE %   121.4% 136.8% 145.0% 157.3% 90.4% 110.9% 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 %   32.3% 22.0% 29.8% 45.3% 39.4% 40.3% 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, %   -110.5% -30.2% -52.5% -35.3% -51.9% -89.9% 0.0% 0.0%   Gearing %   81.5% 226.4% 105.0% 53.6% 61.1% 51.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 0.7% 2.6% 2.5% 0.6% 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   1.4 0.9 1.5 1.4 1.3 1.6 0.0 0.0   Current Ratio   1.3 0.9 1.3 1.1 1.1 1.3 0.0 0.0   Cash and cash equivalent   2,730.5 3,379.8 4,005.8 2,625.0 2,098.0 3,102.6 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   724.0 -640.4 1,187.8 351.8 269.5 966.3 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   122 168 258 302 152 150 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   122 168 258 302 152 150 0 0   EBIT / employee   105 152 218 266 119 119 0 0   Net earnings / employee   81 118 167 206 92 95 0 0