Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOGNMAND BENDT HANSEN & SØNNER 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   0.5% 0.6% 0.6% 0.5% 0.5% 0.5% 7.1% 7.1%   Credit score (0-100)   99 98 97 98 99 99 34 34   Credit rating   AAA AA AA AA AA AAA BBB BBB   Credit limit (kDKK)   2,061.5 1,897.5 1,778.8 1,833.7 1,851.8 1,874.2 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   13,402 12,796 13,784 14,517 14,040 14,616 0.0 0.0   EBITDA   6,246 4,200 4,807 5,048 4,855 4,756 0.0 0.0   EBIT   3,190 1,078 1,818 1,920 1,892 1,815 0.0 0.0   Pre-tax profit (PTP)   3,067.8 1,235.5 2,031.4 2,124.6 2,054.6 1,955.9 0.0 0.0   Net earnings   2,384.9 1,008.0 1,633.5 1,706.3 1,656.8 1,559.9 0.0 0.0   Pre-tax profit without non-rec. items   3,068 1,235 2,031 2,125 2,055 1,956 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   24,227 17,595 19,688 16,559 17,685 15,145 0.0 0.0   Shareholders equity total   16,127 15,135 14,768 14,474 14,131 13,691 7,191 7,191   Interest-bearing liabilities   0.0 462 624 600 602 598 0.0 0.0   Balance sheet total (assets)   30,132 29,860 29,186 27,024 28,931 26,873 7,191 7,191   Net Debt   -1,354 -2,045 624 -154 -1,327 -2,363 -7,191 -7,191     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   13,402 12,796 13,784 14,517 14,040 14,616 0.0 0.0   Gross profit growth   0.5% -4.5% 7.7% 5.3% -3.3% 4.1% -100.0% 0.0%   Employees   0 14 14 14 14 14 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)   30,132 29,860 29,186 27,024 28,931 26,873 7,191 7,191   Balance sheet change%   9.8% -0.9% -2.3% -7.4% 7.1% -7.1% -73.2% 0.0%   Added value   6,246.1 4,200.4 4,806.5 5,048.2 5,020.6 4,756.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 -9,755 -895 -6,257 -1,837 -5,482 -15,145 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 5.0 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 (%)   23.8% 8.4% 13.2% 13.2% 13.5% 12.4% 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 %   11.1% 4.6% 7.2% 7.9% 7.9% 7.7% 0.0% 0.0%   ROI %   14.0% 6.1% 9.5% 9.9% 10.0% 9.8% 0.0% 0.0%   ROE %   15.0% 6.4% 10.9% 11.7% 11.6% 11.2% 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 %   53.5% 44.5% 41.4% 45.3% 48.8% 50.9% 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, %   -21.7% -48.7% 13.0% -3.0% -27.3% -49.7% 0.0% 0.0%   Gearing %   0.0% 3.1% 4.2% 4.1% 4.3% 4.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 62.8% 15.8% 16.4% 26.9% 32.4% 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   0.8 0.7 0.6 0.8 0.9 1.0 0.0 0.0   Current Ratio   0.8 0.7 0.6 0.8 0.9 1.0 0.0 0.0   Cash and cash equivalent   1,354.4 2,506.6 0.5 753.9 1,928.3 2,961.6 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   -1,439.0 -2,656.9 -2,624.7 -1,474.0 -890.2 -135.9 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 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   0 300 343 361 359 340 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 300 343 361 347 340 0 0   EBIT / employee   0 77 130 137 135 130 0 0   Net earnings / employee   0 72 117 122 118 111 0 0