Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H. Vogemann 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 17.3% 14.1% 12.4% 8.4% 8.7% 13.6% 13.6%   Credit score (0-100)   0 9 14 18 28 28 17 17   Credit rating   N/A BB BB BB BB BB 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)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,208 1,843 1,749 2,711 3,627 0.0 0.0   EBITDA   0.0 106 99.9 436 166 92.4 0.0 0.0   EBIT   0.0 106 99.9 436 166 92.4 0.0 0.0   Pre-tax profit (PTP)   0.0 99.8 98.5 435.1 164.8 89.6 0.0 0.0   Net earnings   0.0 74.5 71.2 336.7 118.4 58.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 99.8 98.5 435 165 89.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 114 186 522 641 699 659 659   Interest-bearing liabilities   0.0 15.4 0.0 0.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 305 424 660 919 874 659 659   Net Debt   0.0 -214 -230 -451 -549 -487 -659 -659     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 1,208 1,843 1,749 2,711 3,627 0.0 0.0   Gross profit growth   0.0% 0.0% 52.6% -5.1% 55.0% 33.8% -100.0% 0.0%   Employees   0 2 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 50.0% -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)   0 305 424 660 919 874 659 659   Balance sheet change%   0.0% 0.0% 38.8% 55.7% 39.2% -4.8% -24.6% 0.0%   Added value   0.0 105.5 99.9 435.7 166.0 92.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 8.7% 5.4% 24.9% 6.1% 2.5% 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% 34.6% 27.4% 80.5% 21.0% 10.3% 0.0% 0.0%   ROI %   0.0% 81.3% 63.3% 123.3% 28.5% 13.8% 0.0% 0.0%   ROE %   0.0% 65.1% 47.4% 95.1% 20.4% 8.7% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 37.5% 43.8% 79.1% 69.7% 79.9% 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% -202.8% -230.5% -103.5% -330.5% -526.8% 0.0% 0.0%   Gearing %   0.0% 13.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 74.6% 19.3% 3,916.5% 3,146.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 1.6 1.8 3.7 2.8 4.1 0.0 0.0   Current Ratio   0.0 1.6 1.8 3.7 2.8 4.1 0.0 0.0   Cash and cash equivalent   0.0 229.4 230.4 451.0 548.7 486.6 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 111.6 182.8 368.4 493.9 550.2 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 53 50 218 83 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 53 50 218 83 31 0 0   EBIT / employee   0 53 50 218 83 31 0 0   Net earnings / employee   0 37 36 168 59 19 0 0