Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vandambulancen 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% 2.7% 2.7%   Bankruptcy risk   5.7% 10.2% 6.1% 10.5% 11.2% 12.1% 18.3% 18.1%   Credit score (0-100)   42 25 38 22 21 18 8 8   Credit rating   BBB BB BBB 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)  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   1,133 1,123 1,427 1,030 1,083 670 0.0 0.0   EBITDA   166 -89.5 211 -66.6 -74.3 109 0.0 0.0   EBIT   112 -144 152 -125 -78.7 109 0.0 0.0   Pre-tax profit (PTP)   102.3 -153.4 150.5 -130.6 -90.5 106.7 0.0 0.0   Net earnings   78.6 -153.4 144.3 -130.6 -90.5 106.7 0.0 0.0   Pre-tax profit without non-rec. items   102 -153 151 -131 -90.5 107 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   160 122 63.2 4.4 82.5 0.0 0.0 0.0   Shareholders equity total   129 -103 40.9 -29.5 -120 -13.4 -63.4 -63.4   Interest-bearing liabilities   204 149 138 68.5 68.5 2.1 63.4 63.4   Balance sheet total (assets)   549 278 980 447 339 264 0.0 0.0   Net Debt   -28.4 71.2 -537 -322 -139 -222 63.4 63.4     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   1,133 1,123 1,427 1,030 1,083 670 0.0 0.0   Gross profit growth   0.0% -0.9% 27.1% -27.8% 5.2% -38.1% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   549 278 980 447 339 264 0 0   Balance sheet change%   0.0% -49.5% 253.2% -54.4% -24.2% -22.3% -100.0% 0.0%   Added value   166.0 -89.5 211.0 -66.6 -19.9 108.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   107 -93 -118 -118 74 -83 0 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 -1.0 -2.0 1.0 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 (%)   9.9% -12.8% 10.7% -12.2% -7.3% 16.2% 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 %   20.5% -30.9% 22.5% -17.3% -16.8% 29.6% 0.0% 0.0%   ROI %   33.9% -59.8% 93.6% -102.1% -114.9% 308.0% 0.0% 0.0%   ROE %   61.1% -75.6% 90.7% -53.5% -23.0% 35.4% 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 %   23.4% -27.2% 4.2% -6.2% -26.1% -4.8% -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, %   -17.1% -79.6% -254.4% 483.5% 187.4% -203.8% 0.0% 0.0%   Gearing %   158.2% -143.9% 337.3% -232.3% -57.1% -16.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.1% 5.4% 2.0% 4.1% 17.4% 5.9% 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   0.9 0.3 0.9 0.9 0.6 1.0 0.0 0.0   Current Ratio   0.9 0.3 0.9 0.9 0.6 1.0 0.0 0.0   Cash and cash equivalent   231.9 77.7 674.7 390.3 207.6 223.7 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   -57.9 -252.0 -49.5 -61.1 -202.5 -13.4 -31.7 -31.7   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   83 -45 106 -33 -10 109 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 -45 106 -33 -37 109 0 0   EBIT / employee   56 -72 76 -63 -39 109 0 0   Net earnings / employee   39 -77 72 -65 -45 107 0 0