Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vognmand Özer 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 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% 6.1% 7.3% 6.3% 5.2% 5.7% 17.2% 16.8%   Credit score (0-100)   0 40 33 36 42 39 10 10   Credit rating   N/A BBB BBB BBB BBB BBB 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 0 0 0 0 0 0 0   Gross profit   0.0 296 588 641 683 609 0.0 0.0   EBITDA   0.0 156 55.1 84.8 57.8 5.4 0.0 0.0   EBIT   0.0 138 10.1 40.0 19.3 -34.7 0.0 0.0   Pre-tax profit (PTP)   0.0 137.6 3.4 37.3 14.2 -41.4 0.0 0.0   Net earnings   0.0 107.3 1.7 29.1 11.0 -32.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 138 3.4 37.3 14.2 -41.4 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   0.0 163 128 93.3 58.3 23.3 0.0 0.0   Shareholders equity total   0.0 147 149 178 189 97.7 57.7 57.7   Interest-bearing liabilities   0.0 198 81.1 85.1 99.6 154 0.0 0.0   Balance sheet total (assets)   0.0 416 331 355 363 326 57.7 57.7   Net Debt   0.0 51.0 -34.6 -101 -125 55.0 -57.7 -57.7     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 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   0.0 296 588 641 683 609 0.0 0.0   Gross profit growth   0.0% 0.0% 98.5% 8.9% 6.6% -10.8% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   0 416 331 355 363 326 58 58   Balance sheet change%   0.0% 0.0% -20.4% 7.1% 2.4% -10.2% -82.3% 0.0%   Added value   0.0 155.7 55.1 84.8 64.1 5.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 145 -80 -80 -73 -75 -23 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 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% 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 (%)   0.0% 46.4% 1.7% 6.2% 2.8% -5.7% 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 %   0.0% 33.1% 2.7% 11.7% 5.4% -10.1% 0.0% 0.0%   ROI %   0.0% 39.0% 3.4% 15.9% 6.9% -12.8% 0.0% 0.0%   ROE %   0.0% 72.8% 1.2% 17.8% 6.0% -22.7% 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% 35.4% 45.0% 50.2% 52.1% 30.0% 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, %   0.0% 32.8% -62.8% -118.9% -216.9% 1,016.1% 0.0% 0.0%   Gearing %   0.0% 134.6% 54.4% 47.8% 52.6% 157.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.1% 4.8% 3.3% 5.6% 5.2% 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 0.9 1.0 1.4 1.6 1.2 0.0 0.0   Current Ratio   0.0 0.9 1.0 1.4 1.6 1.2 0.0 0.0   Cash and cash equivalent   0.0 147.3 115.7 185.9 224.9 99.3 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 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   0.0 -28.9 7.3 69.1 111.5 34.4 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 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 0 0 0   Added value / employee   0 156 55 85 64 5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 156 55 85 58 5 0 0   EBIT / employee   0 138 10 40 19 -35 0 0   Net earnings / employee   0 107 2 29 11 -33 0 0