Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vognsen & Co Entreprise 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  2019 N/A 2020 N/A 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% 0.0% 11.0% 2.6% 11.6% 5.1% 11.9% 11.9%   Credit score (0-100)   0 0 21 61 20 43 20 20   Credit rating   N/A N/A BB BBB BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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 N/A 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 0.0 3,906 15,282 1,724 15,424 0.0 0.0   EBITDA   0.0 0.0 559 6,580 -6,932 6,154 0.0 0.0   EBIT   0.0 0.0 383 6,176 -7,308 5,750 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 97.5 4,884.6 -9,600.3 3,062.6 0.0 0.0   Net earnings   0.0 0.0 59.5 3,806.6 -7,496.6 2,399.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 97.5 4,885 -9,600 3,063 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 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 1,877 1,728 1,552 1,359 0.0 0.0   Shareholders equity total   0.0 0.0 3,459 7,266 -231 2,169 1,698 1,698   Interest-bearing liabilities   0.0 0.0 6,185 18,036 21,106 21,769 0.0 0.0   Balance sheet total (assets)   0.0 0.0 29,911 49,298 34,524 63,581 1,698 1,698   Net Debt   0.0 0.0 688 -3,521 15,000 -3,572 -1,698 -1,698     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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 0.0 3,906 15,282 1,724 15,424 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 291.3% -88.7% 794.9% -100.0% 0.0%   Employees   0 0 5 12 11 11 0 0   Employee growth %   0.0% 0.0% 0.0% 140.0% -8.3% 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)   0 0 29,911 49,298 34,524 63,581 1,698 1,698   Balance sheet change%   0.0% 0.0% 0.0% 64.8% -30.0% 84.2% -97.3% 0.0%   Added value   0.0 0.0 558.9 6,579.6 -6,905.1 6,153.8 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 1,702 -553 -553 -596 -1,359 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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% 0.0% 9.8% 40.4% -424.0% 37.3% 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% 0.0% 1.3% 15.6% -17.4% 11.9% 0.0% 0.0%   ROI %   0.0% 0.0% 3.8% 33.5% -30.5% 25.9% 0.0% 0.0%   ROE %   0.0% 0.0% 1.7% 71.0% -35.9% 13.1% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 28.3% 43.0% 57.0% 34.8% 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% 0.0% 123.0% -53.5% -216.4% -58.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 178.8% 248.2% -9,152.8% 1,003.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 9.2% 10.7% 11.8% 13.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 1.3 1.8 2.2 1.5 0.0 0.0   Current Ratio   0.0 0.0 1.3 1.8 2.2 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 5,497.0 21,557.4 6,105.2 25,341.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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 0.0 7,093.7 20,872.0 18,131.8 20,933.0 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 N/A 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 0 112 548 -628 559 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 112 548 -630 559 0 0   EBIT / employee   0 0 77 515 -664 523 0 0   Net earnings / employee   0 0 12 317 -682 218 0 0