Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOGNMAND JOHS. RASMUSSEN. SVEBØLLE OG RUTH RASMUSSENS FOND Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   0.8% 0.0% 0.0% 0.0% 0.6% 0.5% 7.1% 7.1%   Credit score (0-100)   92 0 0 0 96 99 34 34   Credit rating   AA N/A N/A N/A AA AAA BBB BBB   Credit limit (kDKK)   19,325.8 0.0 0.0 0.0 35,910.3 40,705.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   892 0 0 0 991 2,212 2,212 2,212   Gross profit   89.9 0.0 0.0 0.0 -323 1,264 0.0 0.0   EBITDA   -101 0.0 0.0 0.0 -586 878 0.0 0.0   EBIT   -271 0.0 0.0 0.0 -763 701 0.0 0.0   Pre-tax profit (PTP)   15,668.4 0.0 0.0 0.0 49,442.3 49,881.4 0.0 0.0   Net earnings   15,651.4 0.0 0.0 0.0 49,521.3 49,593.4 0.0 0.0   Pre-tax profit without non-rec. items   15,668 0.0 0.0 0.0 49,442 49,881 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   7,368 0.0 0.0 0.0 6,744 23,988 0.0 0.0   Shareholders equity total   239,956 0.0 0.0 0.0 357,115 399,928 118,376 118,376   Interest-bearing liabilities   3.6 0.0 0.0 0.0 11.6 13.0 0.0 0.0   Balance sheet total (assets)   242,423 0.0 0.0 0.0 362,993 407,222 118,376 118,376   Net Debt   -63.9 0.0 0.0 0.0 -33,559 -24,768 -118,376 -118,376     See the entire balance sheet 1000.0 Volume  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   892 0 0 0 991 2,212 2,212 2,212   Net sales growth   10.7% -100.0% 0.0% 0.0% 0.0% 123.2% 0.0% 0.0%   Gross profit   89.9 0.0 0.0 0.0 -323 1,264 0.0 0.0   Gross profit growth   -69.3% -100.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   242,423 0 0 0 362,993 407,222 118,376 118,376   Balance sheet change%   6.4% -100.0% 0.0% 0.0% 0.0% 12.2% -70.9% 0.0%   Added value   -101.4 0.0 0.0 0.0 -763.5 878.2 0.0 0.0   Added value %   -11.4% 0.0% 0.0% 0.0% -77.0% 39.7% 0.0% 0.0%   Investments   -339 -7,368 0 0 6,567 17,066 -23,988 0   Net sales trend   3.0 -1.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   -3.0 0.0 0.0 0.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A EBITDA %   -11.4% 0.0% 0.0% 0.0% -59.1% 39.7% 0.0% 0.0%   EBIT %   -30.3% 0.0% 0.0% 0.0% -77.0% 31.7% 0.0% 0.0%   EBIT to gross profit (%)   -301.2% 0.0% 0.0% 0.0% 236.5% 55.5% 0.0% 0.0%   Net Earnings %   1,753.9% 0.0% 0.0% 0.0% 4,995.9% 2,241.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1,772.9% 0.0% 0.0% 0.0% 5,013.7% 2,249.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   1,755.8% 0.0% 0.0% 0.0% 4,987.9% 2,254.6% 0.0% 0.0%   ROA %   6.7% 0.0% 0.0% 0.0% 13.6% 13.0% 0.0% 0.0%   ROI %   6.7% 0.0% 0.0% 0.0% 13.9% 13.2% 0.0% 0.0%   ROE %   6.7% 0.0% 0.0% 0.0% 13.9% 13.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   99.0% 0.0% 0.0% 0.0% 98.2% 98.2% 100.0% 100.0%   Relative indebtedness %   276.5% 0.0% 0.0% 0.0% 593.0% 329.6% 0.0% 0.0%   Relative net indebtedness %   268.9% 0.0% 0.0% 0.0% -2,793.7% -790.5% -5,350.6% -5,350.6%   Net int. bear. debt to EBITDA, %   63.0% 0.0% 0.0% 0.0% 5,723.7% -2,820.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   64.6% 0.0% 0.0% 0.0% 974.2% 139.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   9.3 0.0 0.0 0.0 5.9 3.5 0.0 0.0   Current Ratio   9.3 0.0 0.0 0.0 5.9 3.5 0.0 0.0   Cash and cash equivalent   67.4 0.0 0.0 0.0 33,570.2 24,781.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 25.0 20.9 0.0 0.0   Trade creditors turnover (days)   2.9 0.0 0.0 0.0 28.0 1.4 0.0 0.0   Current assets / Net sales %   2,568.6% 0.0% 0.0% 0.0% 3,524.1% 1,166.9% 5,350.6% 5,350.6%   Net working capital   20,454.9 0.0 0.0 0.0 29,054.9 18,522.5 0.0 0.0   Net working capital %   2,292.1% 0.0% 0.0% 0.0% 2,931.2% 837.2% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0