Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

THORKILD VOHNSEN EJENDOMME A/S 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 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.2% 1.4% 0.9% 0.9% 1.0% 0.9% 7.8% 7.8%   Credit score (0-100)   83 78 88 88 85 89 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   759.3 216.1 2,239.0 1,828.0 1,525.5 2,009.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,133 471 530 645 823 910 0.0 0.0   EBITDA   585 -118 83.3 166 319 363 0.0 0.0   EBIT   387 -308 -115 -32.2 190 154 0.0 0.0   Pre-tax profit (PTP)   -120.3 -360.7 80.8 -449.0 329.2 539.2 0.0 0.0   Net earnings   -94.0 -413.8 151.3 -412.8 362.9 420.4 0.0 0.0   Pre-tax profit without non-rec. items   -120 -361 80.8 -449 329 539 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Tangible assets total   16,625 16,435 16,236 16,038 25,787 25,366 0.0 0.0   Shareholders equity total   28,379 27,465 27,216 26,404 26,467 26,587 25,787 25,787   Interest-bearing liabilities   918 848 776 759 2,686 4,239 0.0 0.0   Balance sheet total (assets)   29,924 28,915 28,642 27,797 29,962 31,686 25,787 25,787   Net Debt   -11,943 -11,411 -11,378 -10,315 -1,039 -1,478 -25,787 -25,787     See the entire balance sheet 1000.0 Volume  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   1,133 471 530 645 823 910 0.0 0.0   Gross profit growth   142.1% -58.5% 12.7% 21.7% 27.4% 10.7% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   29,924 28,915 28,642 27,797 29,962 31,686 25,787 25,787   Balance sheet change%   -13.8% -3.4% -0.9% -3.0% 7.8% 5.8% -18.6% 0.0%   Added value   585.2 -117.6 83.3 166.0 387.7 363.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,547 -382 -396 -396 9,620 -631 -25,366 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 -2.0 -3.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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 (%)   34.1% -65.5% -21.7% -5.0% 23.0% 16.9% 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 %   1.5% -0.8% 0.5% 0.6% 1.2% 2.4% 0.0% 0.0%   ROI %   1.6% -0.8% 0.5% 0.6% 1.2% 2.4% 0.0% 0.0%   ROE %   -0.3% -1.5% 0.6% -1.5% 1.4% 1.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Equity ratio %   94.8% 95.0% 95.0% 95.0% 88.3% 83.9% 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, %   -2,040.7% 9,706.2% -13,657.8% -6,214.6% -325.9% -406.8% 0.0% 0.0%   Gearing %   3.2% 3.1% 2.9% 2.9% 10.2% 15.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.4% 14.9% 6.1% 80.5% 0.7% 5.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Quick Ratio   19.0 18.5 17.5 15.3 1.4 6.3 0.0 0.0   Current Ratio   19.0 18.5 17.5 15.3 1.4 6.3 0.0 0.0   Cash and cash equivalent   12,861.1 12,259.5 12,153.9 11,073.5 3,725.3 5,717.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   9,288.8 8,637.4 5,883.5 2,182.6 -2,447.6 1,097.2 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 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   293 -59 42 83 194 182 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   293 -59 42 83 159 182 0 0   EBIT / employee   193 -154 -57 -16 95 77 0 0   Net earnings / employee   -47 -207 76 -206 181 210 0 0