Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOGNMANDSFIRMAET BRIAN 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 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% 5.7% 5.7%   Bankruptcy risk   2.7% 2.9% 2.6% 3.4% 3.7% 3.1% 11.7% 11.7%   Credit score (0-100)   62 60 61 52 51 55 20 20   Credit rating   BBB 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 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   386 304 368 351 338 357 0.0 0.0   EBITDA   178 111 187 54.5 70.6 31.9 0.0 0.0   EBIT   178 111 187 54.5 70.6 31.9 0.0 0.0   Pre-tax profit (PTP)   170.2 60.3 158.7 33.0 54.6 19.9 0.0 0.0   Net earnings   132.6 47.0 123.8 25.7 42.5 15.3 0.0 0.0   Pre-tax profit without non-rec. items   170 60.3 159 33.0 54.6 19.9 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   490 2,231 1,951 1,579 1,293 1,006 0.0 0.0   Shareholders equity total   1,194 1,135 1,169 1,114 1,077 1,012 432 432   Interest-bearing liabilities   0.0 643 125 25.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,645 2,524 2,284 2,010 1,870 1,725 432 432   Net Debt   -904 643 59.9 -38.4 -254 -455 -432 -432     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   386 304 368 351 338 357 0.0 0.0   Gross profit growth   55.1% -21.4% 21.3% -4.7% -3.7% 5.6% -100.0% 0.0%   Employees   0 0 0 0 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)   1,645 2,524 2,284 2,010 1,870 1,725 432 432   Balance sheet change%   4.0% 53.4% -9.5% -12.0% -7.0% -7.7% -75.0% 0.0%   Added value   177.9 111.2 186.9 54.5 70.6 31.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -196 1,742 -281 -372 -286 -288 -1,006 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   46.1% 36.6% 50.8% 15.5% 20.9% 8.9% 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 %   11.0% 5.3% 7.8% 2.5% 3.6% 1.8% 0.0% 0.0%   ROI %   14.6% 7.3% 11.7% 4.2% 5.9% 2.8% 0.0% 0.0%   ROE %   11.2% 4.0% 10.7% 2.2% 3.9% 1.5% 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 %   72.5% 45.0% 51.2% 55.4% 57.6% 58.7% 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, %   -508.0% 578.5% 32.0% -70.5% -359.5% -1,427.2% 0.0% 0.0%   Gearing %   0.0% 56.7% 10.7% 2.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 15.8% 7.3% 28.7% 128.5% 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   2.7 0.2 0.3 0.5 0.8 1.2 0.0 0.0   Current Ratio   2.7 0.2 0.3 0.5 0.8 1.2 0.0 0.0   Cash and cash equivalent   903.8 0.0 65.1 63.4 253.8 455.5 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   735.4 -1,052.0 -702.4 -377.6 -117.3 107.5 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   0 0 0 0 71 32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 71 32 0 0   EBIT / employee   0 0 0 0 71 32 0 0   Net earnings / employee   0 0 0 0 42 15 0 0