AASTRUP VOGNMANDSFORRETNING A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  5.7% 5.7% 5.7% 5.7% 5.7%  
Bankruptcy risk  1.8% 2.2% 1.7% 1.5% 1.9%  
Credit score (0-100)  73 66 72 75 68  
Credit rating  A BBB A A A  
Credit limit (kDKK)  2.1 0.1 3.2 13.8 0.8  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  3,908 3,278 3,405 4,313 4,404  
EBITDA  1,810 1,152 1,335 2,057 2,073  
EBIT  846 183 318 946 989  
Pre-tax profit (PTP)  675.7 124.1 267.9 892.4 929.5  
Net earnings  580.7 97.4 208.6 731.7 722.8  
Pre-tax profit without non-rec. items  676 124 268 892 929  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  6,670 6,259 5,282 4,777 3,742  
Shareholders equity total  2,744 2,341 2,550 2,731 2,754  
Interest-bearing liabilities  586 1,144 773 202 257  
Balance sheet total (assets)  8,039 7,509 6,388 6,838 5,881  

Net Debt  545 1,144 773 202 -419  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,908 3,278 3,405 4,313 4,404  
Gross profit growth  0.6% -16.1% 3.9% 26.7% 2.1%  
Employees  4 4 4 4 5  
Employee growth %  0.0% 0.0% 0.0% 0.0% 25.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  8,039 7,509 6,388 6,838 5,881  
Balance sheet change%  -23.6% -6.6% -14.9% 7.1% -14.0%  
Added value  1,809.8 1,152.2 1,335.4 1,963.2 2,072.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -3,167 -1,380 -1,995 -1,615 -2,120  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  5.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  21.7% 5.6% 9.3% 21.9% 22.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  10.1% 3.2% 5.4% 15.0% 15.8%  
ROI %  11.9% 4.0% 6.9% 20.3% 22.2%  
ROE %  21.5% 3.8% 8.5% 27.7% 26.4%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  34.1% 31.2% 39.9% 39.9% 46.8%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  30.1% 99.3% 57.9% 9.8% -20.2%  
Gearing %  21.4% 48.9% 30.3% 7.4% 9.3%  
Net interest  0 0 0 0 0  
Financing costs %  10.7% 14.1% 11.0% 20.1% 32.4%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.6 0.4 0.5 0.9 1.1  
Current Ratio  0.6 0.4 0.5 0.9 1.1  
Cash and cash equivalent  40.8 0.0 0.0 0.0 676.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -875.3 -1,552.6 -1,127.8 -211.8 213.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  452 288 334 491 415  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  452 288 334 514 415  
EBIT / employee  212 46 79 236 198  
Net earnings / employee  145 24 52 183 145