Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOGNSMEDEN THORSVEJ 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% 1.5% 2.6%   Bankruptcy risk   1.4% 1.3% 1.3% 1.0% 1.2% 1.2% 11.0% 8.9%   Credit score (0-100)   79 81 81 86 83 81 22 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   17.1 47.7 68.7 294.0 163.1 207.6 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   1,044 2,200 1,909 2,969 3,554 4,509 0.0 0.0   EBITDA   650 799 726 1,410 1,473 2,589 0.0 0.0   EBIT   650 648 611 1,307 1,403 2,541 0.0 0.0   Pre-tax profit (PTP)   682.0 677.7 651.3 1,352.2 1,458.6 2,756.0 0.0 0.0   Net earnings   532.0 528.6 507.8 1,054.2 1,137.6 2,149.7 0.0 0.0   Pre-tax profit without non-rec. items   682 678 651 1,352 1,459 2,756 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   592 452 337 289 219 171 0.0 0.0   Shareholders equity total   2,668 2,697 3,205 3,759 4,147 5,546 4,297 4,297   Interest-bearing liabilities   602 208 194 45.4 141 214 0.0 0.0   Balance sheet total (assets)   3,891 3,458 4,474 4,965 5,624 7,326 4,297 4,297   Net Debt   602 208 194 45.4 141 214 -4,297 -4,297     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   1,044 2,200 1,909 2,969 3,554 4,509 0.0 0.0   Gross profit growth   -22.6% 110.8% -13.2% 55.5% 19.7% 26.9% -100.0% 0.0%   Employees   3 3 2 3 3 3 0 0   Employee growth %   0.0% 0.0% -33.3% 50.0% 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)   3,891 3,458 4,474 4,965 5,624 7,326 4,297 4,297   Balance sheet change%   -11.5% -11.1% 29.4% 11.0% 13.3% 30.3% -41.3% 0.0%   Added value   650.2 799.3 726.3 1,410.0 1,506.0 2,588.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -77 -291 -231 -151 -141 -96 -171 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   62.3% 29.4% 32.0% 44.0% 39.5% 56.4% 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 %   16.5% 18.5% 16.5% 28.7% 27.6% 42.6% 0.0% 0.0%   ROI %   20.2% 21.9% 20.6% 37.6% 36.1% 54.9% 0.0% 0.0%   ROE %   18.3% 19.7% 17.2% 30.3% 28.8% 44.4% 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 %   68.6% 78.0% 71.6% 75.7% 73.7% 75.7% 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, %   92.5% 26.0% 26.7% 3.2% 9.5% 8.3% 0.0% 0.0%   Gearing %   22.5% 7.7% 6.1% 1.2% 3.4% 3.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.5% 1.7% 3.0% 2.3% 0.0% 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   2.0 2.8 2.5 2.3 2.7 3.2 0.0 0.0   Current Ratio   2.7 4.2 3.3 3.9 3.7 4.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   2,076.9 2,290.5 2,868.3 3,470.0 3,927.9 5,380.6 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  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   217 266 363 470 502 863 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   217 266 363 470 491 863 0 0   EBIT / employee   217 216 305 436 468 847 0 0   Net earnings / employee   177 176 254 351 379 717 0 0