Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vognmand Martin Duus 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   16.4% 13.0% 12.1% 11.5% 10.6% 16.9% 18.1% 18.1%   Credit score (0-100)   12 18 18 20 22 10 8 8   Credit rating   BB BB BB BB BB BB B B   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   799 664 406 388 331 763 0.0 0.0   EBITDA   -79.0 113 67.0 63.0 41.0 -119 0.0 0.0   EBIT   -114 104 67.0 46.0 23.0 -137 0.0 0.0   Pre-tax profit (PTP)   -129.0 92.0 66.0 44.0 20.0 -141.6 0.0 0.0   Net earnings   -129.0 92.0 66.0 44.0 34.0 -111.5 0.0 0.0   Pre-tax profit without non-rec. items   -129 92.0 66.0 44.0 20.0 -142 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   26.0 0.0 0.0 38.0 20.0 2.1 0.0 0.0   Shareholders equity total   -109 -17.0 49.0 93.0 127 15.5 -134 -134   Interest-bearing liabilities   251 0.0 0.0 0.0 0.0 0.0 134 134   Balance sheet total (assets)   661 424 612 389 520 514 0.0 0.0   Net Debt   251 -81.0 -84.0 -138 -173 -138 134 134     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   799 664 406 388 331 763 0.0 0.0   Gross profit growth   68.6% -16.9% -38.9% -4.4% -14.7% 130.6% -100.0% 0.0%   Employees   2 2 1 1 1 2 0 0   Employee growth %   100.0% 0.0% -50.0% 0.0% 0.0% 100.0% -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)   661 424 612 389 520 514 0 0   Balance sheet change%   5.4% -35.9% 44.3% -36.4% 33.7% -1.2% -100.0% 0.0%   Added value   -79.0 113.0 67.0 63.0 40.0 -118.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 -35 0 21 -36 -36 -2 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   -14.3% 15.7% 16.5% 11.9% 6.9% -17.9% 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 %   -16.3% 17.2% 12.7% 9.2% 5.1% -26.5% 0.0% 0.0%   ROI %   -46.6% 82.2% 273.5% 64.8% 20.9% -192.0% 0.0% 0.0%   ROE %   -37.9% 17.0% 27.9% 62.0% 30.9% -156.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -14.2% -3.9% 8.0% 23.9% 24.4% 3.0% -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, %   -317.7% -71.7% -125.4% -219.0% -422.0% 116.3% 0.0% 0.0%   Gearing %   -230.3% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 9.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.8 1.0 1.1 1.2 1.3 1.0 0.0 0.0   Current Ratio   0.8 1.0 1.1 1.2 1.3 1.0 0.0 0.0   Cash and cash equivalent   0.0 81.0 84.0 138.0 173.0 138.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -133.0 -17.0 49.0 55.0 107.0 13.5 -67.2 -67.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -40 57 67 63 40 -59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -40 57 67 63 41 -59 0 0   EBIT / employee   -57 52 67 46 23 -69 0 0   Net earnings / employee   -65 46 66 44 34 -56 0 0