RG Vognmand ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Bankruptcy risk for industry  6.0% 6.0% 6.0% 6.0% 6.0%  
Bankruptcy risk  6.3% 5.5% 5.8% 3.8% 3.9%  
Credit score (0-100)  37 40 39 50 23  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

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

Income statement (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Gross profit  116 376 355 391 428  
EBITDA  25.5 102 87.0 85.3 62.5  
EBIT  25.5 102 87.0 82.4 53.9  
Pre-tax profit (PTP)  25.5 100.9 85.9 82.3 50.5  
Net earnings  14.9 78.4 66.7 66.6 48.8  
Pre-tax profit without non-rec. items  25.5 101 85.9 82.3 50.5  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Tangible assets total  0.0 0.0 0.0 40.1 31.5  
Shareholders equity total  54.9 101 107 174 223  
Interest-bearing liabilities  0.0 8.2 26.2 14.0 8.0  
Balance sheet total (assets)  175 178 198 280 292  

Net Debt  -103 -55.3 -124 -130 -150  
 
See the entire balance sheet

Volume 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  116 376 355 391 428  
Gross profit growth  0.0% 225.2% -5.5% 9.9% 9.6%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  175 178 198 280 292  
Balance sheet change%  0.0% 1.9% 11.2% 41.5% 4.4%  
Added value  25.5 101.5 87.0 82.4 62.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 37 -17  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 5.0 5.0  

Profitability 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
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 (%)  22.1% 27.0% 24.5% 21.1% 12.6%  
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 %  14.6% 57.6% 46.3% 34.5% 18.9%  
ROI %  46.5% 124.0% 71.8% 51.3% 25.8%  
ROE %  27.2% 100.9% 64.2% 47.4% 24.6%  

Solidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Equity ratio %  31.5% 56.5% 54.2% 62.1% 76.2%  
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, %  -402.6% -54.4% -142.8% -152.8% -239.2%  
Gearing %  0.0% 8.1% 24.5% 8.0% 3.6%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 13.9% 6.2% 0.4% 30.7%  

Liquidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Quick Ratio  1.2 1.9 1.9 2.0 3.3  
Current Ratio  1.2 1.9 1.9 2.0 3.3  
Cash and cash equivalent  102.8 63.4 150.4 144.4 157.5  

Capital use efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
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  24.9 70.5 77.2 103.7 161.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Net sales / employee  0 0 0 0 0  
Added value / employee  26 102 87 82 63  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  26 102 87 85 63  
EBIT / employee  26 102 87 82 54  
Net earnings / employee  15 78 67 67 49