Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOJENS AUTOOPHUG 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% 1.9% 1.9%   Bankruptcy risk   3.3% 1.8% 3.1% 4.9% 4.7% 6.1% 6.5% 6.5%   Credit score (0-100)   56 74 56 43 45 37 37 37   Credit rating   BBB A BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 3.2 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   4,006 4,709 3,566 1,767 2,200 -2,806 0.0 0.0   EBITDA   652 1,304 692 -790 -475 -4,949 0.0 0.0   EBIT   275 1,052 581 -897 -564 -5,013 0.0 0.0   Pre-tax profit (PTP)   -763.7 1,367.2 -260.5 -1,884.0 -1,693.2 -6,487.0 0.0 0.0   Net earnings   -601.7 1,061.3 -214.1 -1,480.6 -1,315.8 -6,134.7 0.0 0.0   Pre-tax profit without non-rec. items   -764 1,367 -261 -1,884 -1,693 -6,487 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   385 187 146 134 91.6 27.6 0.0 0.0   Shareholders equity total   2,176 3,237 3,023 1,542 226 6,510 6,385 6,385   Interest-bearing liabilities   18,088 17,808 22,109 23,686 26,028 14,919 0.0 0.0   Balance sheet total (assets)   21,753 23,083 27,396 27,370 27,932 22,612 6,385 6,385   Net Debt   17,916 17,654 21,999 23,655 26,003 14,882 -6,385 -6,385     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   4,006 4,709 3,566 1,767 2,200 -2,806 0.0 0.0   Gross profit growth   -9.0% 17.6% -24.3% -50.4% 24.5% 0.0% 0.0% 0.0%   Employees   10 10 9 7 8 6 0 0   Employee growth %   -9.1% 0.0% -10.0% -22.2% 14.3% -25.0% -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)   21,753 23,083 27,396 27,370 27,932 22,612 6,385 6,385   Balance sheet change%   6.6% 6.1% 18.7% -0.1% 2.1% -19.0% -71.8% 0.0%   Added value   652.5 1,303.6 691.9 -790.0 -456.8 -4,948.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -768 -455 -157 -122 -132 -128 -28 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 -3.0 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 (%)   6.9% 22.3% 16.3% -50.7% -25.6% 178.6% 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 %   1.6% 10.6% 2.9% -2.7% -1.4% -19.6% 0.0% 0.0%   ROI %   1.7% 11.2% 3.1% -2.8% -1.5% -20.6% 0.0% 0.0%   ROE %   -24.3% 39.2% -6.8% -64.9% -148.8% -182.1% 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 %   10.0% 14.1% 11.1% 5.6% 0.8% 28.8% 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, %   2,745.8% 1,354.3% 3,179.4% -2,994.3% -5,480.0% -300.7% 0.0% 0.0%   Gearing %   831.4% 550.2% 731.4% 1,536.0% 11,501.7% 229.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 5.6% 5.0% 5.0% 5.2% 7.5% 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   0.2 0.4 0.3 0.3 0.2 0.2 0.0 0.0   Current Ratio   1.7 1.7 1.9 1.6 1.6 1.6 0.0 0.0   Cash and cash equivalent   172.0 154.3 109.7 31.5 24.8 36.6 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   8,334.3 9,060.8 12,667.9 10,417.2 9,898.1 7,961.9 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   65 130 77 -113 -57 -825 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 130 77 -113 -59 -825 0 0   EBIT / employee   27 105 65 -128 -70 -835 0 0   Net earnings / employee   -60 106 -24 -212 -164 -1,022 0 0