Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOGNMANDSFIRMAET BJARNE E. PEDERSEN A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   1.4% 1.1% 1.1% 0.9% 1.2% 3.0% 9.9% 9.7%   Credit score (0-100)   80 85 83 87 82 57 25 26   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   16.8 85.7 93.6 212.8 104.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,641 1,685 1,861 2,359 2,676 1,778 0.0 0.0   EBITDA   157 254 280 578 556 -308 0.0 0.0   EBIT   103 206 214 522 500 -344 0.0 0.0   Pre-tax profit (PTP)   103.1 203.3 207.2 514.3 500.0 -353.6 0.0 0.0   Net earnings   77.0 154.0 155.9 394.8 380.0 -269.6 0.0 0.0   Pre-tax profit without non-rec. items   103 203 207 514 500 -354 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   196 147 146 89.9 34.0 25.8 0.0 0.0   Shareholders equity total   1,391 1,545 1,701 2,038 2,418 2,090 1,529 1,529   Interest-bearing liabilities   31.3 13.4 8.6 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,387 2,370 2,671 2,778 3,003 3,038 1,529 1,529   Net Debt   -557 -1,146 -1,164 -831 -980 -990 -1,529 -1,529     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,641 1,685 1,861 2,359 2,676 1,778 0.0 0.0   Gross profit growth   1.2% 2.7% 10.4% 26.8% 13.4% -33.6% -100.0% 0.0%   Employees   0 0 0 0 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   2,387 2,370 2,671 2,778 3,003 3,038 1,529 1,529   Balance sheet change%   20.8% -0.8% 12.7% 4.0% 8.1% 1.2% -49.7% 0.0%   Added value   156.8 254.1 279.7 578.3 556.3 -308.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -324 -97 -67 -113 -112 -44 -26 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   6.3% 12.2% 11.5% 22.1% 18.7% -19.3% 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 %   4.7% 8.7% 8.5% 19.2% 17.3% -11.3% 0.0% 0.0%   ROI %   7.6% 13.8% 13.1% 27.9% 22.4% -15.2% 0.0% 0.0%   ROE %   5.7% 10.5% 9.6% 21.1% 17.1% -12.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   58.3% 65.2% 63.7% 73.4% 80.5% 68.8% 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, %   -355.4% -451.0% -416.1% -143.7% -176.3% 321.5% 0.0% 0.0%   Gearing %   2.3% 0.9% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 12.7% 64.0% 176.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.0 2.4 2.4 3.3 4.7 2.8 0.0 0.0   Current Ratio   2.0 2.4 2.4 3.3 4.7 2.9 0.0 0.0   Cash and cash equivalent   588.7 1,159.2 1,172.5 830.8 980.0 990.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   972.8 1,175.2 1,332.5 1,726.4 2,162.0 1,841.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 139 -77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 139 -77 0 0   EBIT / employee   0 0 0 0 125 -86 0 0   Net earnings / employee   0 0 0 0 95 -67 0 0