Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOGNMAND POUL H. HANSEN 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% 5.7% 5.7%   Bankruptcy risk   6.0% 6.9% 5.6% 4.3% 5.9% 5.7% 12.8% 12.8%   Credit score (0-100)   40 36 41 46 38 39 18 18   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   4,432 4,613 5,535 6,449 7,846 9,049 0.0 0.0   EBITDA   6.2 -45.7 406 342 -96.6 -18.9 0.0 0.0   EBIT   3.5 -61.0 377 304 -112 -28.2 0.0 0.0   Pre-tax profit (PTP)   -24.7 -98.6 363.2 320.2 -120.4 -51.4 0.0 0.0   Net earnings   -27.3 -83.9 272.6 243.8 -100.6 -44.2 0.0 0.0   Pre-tax profit without non-rec. items   -24.7 -98.6 363 320 -120 -51.4 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   68.0 116 105 136 53.3 67.4 0.0 0.0   Shareholders equity total   389 306 578 766 551 506 426 426   Interest-bearing liabilities   10.2 0.0 0.0 0.0 18.1 278 0.0 0.0   Balance sheet total (assets)   1,846 1,677 2,034 2,609 2,363 2,796 426 426   Net Debt   -327 -231 -603 -518 -33.8 248 -426 -426     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   4,432 4,613 5,535 6,449 7,846 9,049 0.0 0.0   Gross profit growth   481.6% 4.1% 20.0% 16.5% 21.7% 15.3% -100.0% 0.0%   Employees   11 11 11 14 14 17 0 0   Employee growth %   0.0% 0.0% 0.0% 27.3% 0.0% 21.4% -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)   1,846 1,677 2,034 2,609 2,363 2,796 426 426   Balance sheet change%   8.6% -9.1% 21.2% 28.3% -9.4% 18.3% -84.8% 0.0%   Added value   6.2 -45.7 406.1 342.5 -73.4 -18.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10 33 -40 -8 -98 5 -67 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 -1.0 -2.0 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 (%)   0.1% -1.3% 6.8% 4.7% -1.4% -0.3% 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 %   0.2% -3.5% 20.3% 14.2% -3.7% -0.6% 0.0% 0.0%   ROI %   0.8% -17.3% 84.4% 46.8% -13.1% -2.1% 0.0% 0.0%   ROE %   -6.8% -24.1% 61.7% 36.3% -15.3% -8.4% 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 %   21.1% 18.2% 28.4% 29.3% 23.3% 18.1% 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, %   -5,270.4% 505.5% -148.6% -151.2% 35.0% -1,313.8% 0.0% 0.0%   Gearing %   2.6% 0.0% 0.0% 0.0% 3.3% 55.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   243.5% 738.9% 0.0% 0.0% 302.2% 24.7% 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   1.1 1.0 1.2 1.4 1.3 1.2 0.0 0.0   Current Ratio   1.1 1.0 1.2 1.4 1.3 1.2 0.0 0.0   Cash and cash equivalent   336.8 231.1 603.5 517.9 52.0 30.5 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   116.3 28.4 352.9 685.4 533.1 451.8 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 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   1 -4 37 24 -5 -1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 -4 37 24 -7 -1 0 0   EBIT / employee   0 -6 34 22 -8 -2 0 0   Net earnings / employee   -2 -8 25 17 -7 -3 0 0