Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VAGN WOLF 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% 0.3% 0.3%   Bankruptcy risk   2.2% 2.2% 2.1% 4.9% 1.7% 5.3% 9.9% 9.9%   Credit score (0-100)   68 67 67 43 72 41 25 25   Credit rating   BBB BBB A BBB A BBB BB BB   Credit limit (kDKK)   0.2 0.1 0.3 0.0 2.8 0.0 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   -162 -86.9 -108 -1,330 150 -54.4 0.0 0.0   EBITDA   602 618 -108 -1,330 150 -54.4 0.0 0.0   EBIT   220 266 -108 -1,330 150 -261 0.0 0.0   Pre-tax profit (PTP)   475.5 296.5 -811.7 -898.6 148.6 -379.0 0.0 0.0   Net earnings   475.5 296.5 -811.7 -898.6 148.6 -379.0 0.0 0.0   Pre-tax profit without non-rec. items   476 296 -812 -899 149 -379 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   1,511 2,759 2,759 2,759 4,018 1,259 0.0 0.0   Shareholders equity total   5,523 5,712 4,790 3,718 3,252 2,857 2,812 2,812   Interest-bearing liabilities   268 1,282 1,607 1,582 1,889 2,009 0.0 0.0   Balance sheet total (assets)   5,843 7,053 6,504 5,419 5,217 4,882 2,812 2,812   Net Debt   268 1,282 1,607 904 1,889 2,009 -2,812 -2,812     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   -162 -86.9 -108 -1,330 150 -54.4 0.0 0.0   Gross profit growth   -58.8% 46.4% -23.8% -1,135.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   5,843 7,053 6,504 5,419 5,217 4,882 2,812 2,812   Balance sheet change%   -16.9% 20.7% -7.8% -16.7% -3.7% -6.4% -42.4% 0.0%   Added value   602.0 618.0 -107.7 -1,329.6 150.3 -54.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,485 896 0 0 1,259 -2,966 -1,259 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 -1.0 -2.0 1.0 -1.0 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 (%)   -135.7% -305.4% 100.0% 100.0% 100.0% 479.9% 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 %   7.8% 8.2% 1.2% -14.8% 3.1% -6.8% 0.0% 0.0%   ROI %   7.8% 8.2% 1.2% -15.1% 3.2% -6.8% 0.0% 0.0%   ROE %   8.9% 5.3% -15.5% -21.1% 4.3% -12.4% 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 %   94.5% 81.0% 73.6% 68.6% 62.3% 58.5% 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, %   44.6% 207.5% -1,492.9% -68.0% 1,257.3% -3,690.6% 0.0% 0.0%   Gearing %   4.9% 22.5% 33.6% 42.6% 58.1% 70.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 29.6% 61.9% 1.0% 1.1% 2.0% 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   12.5 2.8 18.2 7.7 1.9 6.1 0.0 0.0   Current Ratio   12.5 2.8 18.2 7.7 1.9 6.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 678.7 0.0 0.0 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   3,669.4 2,447.1 2,953.4 1,462.0 465.5 2,971.9 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   602 618 -108 -1,330 150 -54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   602 618 -108 -1,330 150 -54 0 0   EBIT / employee   220 266 -108 -1,330 150 -261 0 0   Net earnings / employee   476 296 -812 -899 149 -379 0 0