Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vognmand Michael Andersen Brande 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% 5.7% 5.7%   Bankruptcy risk   0.6% 0.6% 0.6% 0.9% 0.6% 0.6% 7.3% 7.1%   Credit score (0-100)   97 98 97 89 96 96 33 34   Credit rating   AA AA AA A AA AA BBB BBB   Credit limit (kDKK)   1,513.9 1,567.2 1,534.8 868.6 1,341.8 1,208.5 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   8,608 8,440 7,818 6,565 8,420 6,961 0.0 0.0   EBITDA   4,041 4,953 4,102 3,536 5,473 3,673 0.0 0.0   EBIT   1,596 1,996 984 702 3,072 1,846 0.0 0.0   Pre-tax profit (PTP)   1,559.5 2,049.5 1,143.6 825.8 3,066.1 1,913.9 0.0 0.0   Net earnings   1,215.6 1,594.1 894.9 625.9 2,390.2 1,489.6 0.0 0.0   Pre-tax profit without non-rec. items   1,559 2,049 1,144 826 3,066 1,914 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   8,930 9,912 8,865 6,736 8,217 8,683 0.0 0.0   Shareholders equity total   12,563 13,157 13,052 8,678 10,468 9,958 8,508 8,508   Interest-bearing liabilities   9.2 340 1,404 6,679 7,002 1,804 0.0 0.0   Balance sheet total (assets)   20,167 19,791 21,291 22,199 23,210 18,153 8,508 8,508   Net Debt   -1,531 -507 -129 4,960 5,912 1,062 -8,508 -8,508     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   8,608 8,440 7,818 6,565 8,420 6,961 0.0 0.0   Gross profit growth   0.0% -2.0% -7.4% -16.0% 28.3% -17.3% -100.0% 0.0%   Employees   0 0 5 5 4 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -20.0% 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)   20,167 19,791 21,291 22,199 23,210 18,153 8,508 8,508   Balance sheet change%   0.0% -1.9% 7.6% 4.3% 4.6% -21.8% -53.1% 0.0%   Added value   4,040.7 4,953.1 4,102.1 3,535.9 5,905.5 3,673.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,325 -2,935 -5,125 -5,923 -1,880 -1,362 -8,683 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 (%)   18.5% 23.7% 12.6% 10.7% 36.5% 26.5% 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 %   8.2% 10.7% 6.0% 4.2% 14.5% 11.7% 0.0% 0.0%   ROI %   10.0% 12.8% 7.2% 5.2% 17.1% 13.5% 0.0% 0.0%   ROE %   9.7% 12.4% 6.8% 5.8% 25.0% 14.6% 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 %   62.3% 66.5% 61.3% 39.1% 45.1% 54.9% 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, %   -37.9% -10.2% -3.1% 140.3% 108.0% 28.9% 0.0% 0.0%   Gearing %   0.1% 2.6% 10.8% 77.0% 66.9% 18.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,080.4% 47.3% 9.8% 2.2% 3.3% 11.4% 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   2.0 2.2 2.0 1.3 1.6 1.8 0.0 0.0   Current Ratio   2.0 2.2 2.0 1.3 1.6 1.8 0.0 0.0   Cash and cash equivalent   1,539.9 847.1 1,532.1 1,719.3 1,090.4 741.7 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   3,717.9 3,770.5 5,253.8 3,234.2 5,708.9 4,313.9 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   0 0 820 707 1,476 735 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 820 707 1,368 735 0 0   EBIT / employee   0 0 197 140 768 369 0 0   Net earnings / employee   0 0 179 125 598 298 0 0