Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vognmand Muftu ApS 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  2018 N/A 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% 6.0% 6.0%   Bankruptcy risk   0.0% 15.6% 12.2% 7.6% 14.6% 18.4% 16.2% 16.2%   Credit score (0-100)   0 13 19 31 14 7 11 11   Credit rating   N/A BB BB BB BB B 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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 554 537 1,011 1,552 1,694 1,694 1,694   Gross profit   0.0 450 284 677 1,104 1,245 0.0 0.0   EBITDA   0.0 187 -11.8 0.8 91.0 227 0.0 0.0   EBIT   0.0 132 -75.1 -54.2 36.0 172 0.0 0.0   Pre-tax profit (PTP)   0.0 127.4 15.3 -66.7 31.4 139.1 0.0 0.0   Net earnings   0.0 99.3 12.0 -52.3 21.7 107.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 127 15.3 -66.7 31.4 139 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 220 165 110 55.0 0.0 0.0 0.0   Shareholders equity total   0.0 99.4 111 99.0 121 229 189 189   Interest-bearing liabilities   0.0 281 232 131 54.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 457 367 309 256 290 189 189   Net Debt   0.0 83.3 69.5 61.2 -57.9 -179 -189 -189     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 554 537 1,011 1,552 1,694 1,694 1,694   Net sales growth   0.0% 0.0% -3.1% 88.4% 53.5% 9.1% 0.0% 0.0%   Gross profit   0.0 450 284 677 1,104 1,245 0.0 0.0   Gross profit growth   0.0% 0.0% -36.7% 138.1% 63.1% 12.7% -100.0% 0.0%   Employees   0 0 0 0 0 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 -262.1 -296.2 -676.2 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 457 367 309 256 290 189 189   Balance sheet change%   0.0% 0.0% -19.7% -15.9% -17.0% 13.3% -35.0% 0.0%   Added value   0.0 449.5 284.4 676.9 91.0 226.5 0.0 0.0   Added value %   0.0% 81.2% 53.0% 66.9% 5.9% 13.4% 0.0% 0.0%   Investments   0 165 -118 -110 -110 -110 0 0   Net sales trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 33.8% -2.2% 0.1% 5.9% 13.4% 0.0% 0.0%   EBIT %   0.0% 23.9% -14.0% -5.4% 2.3% 10.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 29.4% -26.4% -8.0% 3.3% 13.8% 0.0% 0.0%   Net Earnings %   0.0% 17.9% 2.2% -5.2% 1.4% 6.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 27.9% 14.0% 0.3% 4.9% 9.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 23.0% 2.9% -6.6% 2.0% 8.2% 0.0% 0.0%   ROA %   0.0% 28.9% 5.9% -16.1% 12.7% 62.8% 0.0% 0.0%   ROI %   0.0% 34.8% 6.7% -18.9% 17.8% 85.0% 0.0% 0.0%   ROE %   0.0% 100.0% 11.3% -49.7% 19.7% 61.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 21.7% 30.3% 32.1% 47.1% 78.8% 100.0% 100.0%   Relative indebtedness %   0.0% 64.7% 47.7% 20.7% 8.7% 3.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 29.0% 17.5% 13.9% 1.5% -6.9% -11.1% -11.1%   Net int. bear. debt to EBITDA, %   0.0% 44.5% -586.8% 8,069.3% -63.7% -79.1% 0.0% 0.0%   Gearing %   0.0% 282.6% 208.1% 132.0% 44.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.5% 3.5% 6.9% 5.0% 119.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.6 2.2 1.6 2.2 3.6 0.0 0.0   Current Ratio   0.0 1.6 2.2 1.6 2.2 3.6 0.0 0.0   Cash and cash equivalent   0.0 197.4 162.1 69.5 112.0 179.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 8.8 4.5 7.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.6 0.0 0.0 0.0   Current assets / Net sales %   0.0% 35.7% 30.2% 12.7% 8.4% 13.0% 11.1% 11.1%   Net working capital   0.0 70.1 87.9 49.8 70.8 158.6 0.0 0.0   Net working capital %   0.0% 12.7% 16.4% 4.9% 4.6% 9.4% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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 0 847 0 0   Added value / employee   0 0 0 0 0 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 113 0 0   EBIT / employee   0 0 0 0 0 86 0 0   Net earnings / employee   0 0 0 0 0 54 0 0