Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VAN OENE 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   4.9% 8.0% 5.2% 3.9% 1.4% 5.6% 9.9% 9.7%   Credit score (0-100)   46 32 43 49 78 39 25 26   Credit rating   BBB BB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 28.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   1,045 1,099 1,660 1,620 2,087 608 0.0 0.0   EBITDA   73.8 -140 366 324 797 -653 0.0 0.0   EBIT   -53.8 -140 366 324 795 -666 0.0 0.0   Pre-tax profit (PTP)   -151.3 49.2 550.4 498.8 500.7 -488.8 0.0 0.0   Net earnings   -126.7 33.1 421.9 384.3 382.6 -488.8 0.0 0.0   Pre-tax profit without non-rec. items   -151 49.2 550 499 501 -489 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   0.0 0.0 0.0 0.0 62.1 49.2 0.0 0.0   Shareholders equity total   1,557 1,482 1,793 2,064 2,332 1,726 1,479 1,479   Interest-bearing liabilities   171 138 150 154 83.4 76.7 0.0 0.0   Balance sheet total (assets)   1,872 1,835 2,559 2,607 2,885 1,943 1,479 1,479   Net Debt   -1,332 -1,414 -2,263 -2,453 -2,723 -1,745 -1,479 -1,479     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   1,045 1,099 1,660 1,620 2,087 608 0.0 0.0   Gross profit growth   -40.9% 5.2% 51.0% -2.4% 28.8% -70.9% -100.0% 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)   1,872 1,835 2,559 2,607 2,885 1,943 1,479 1,479   Balance sheet change%   -16.3% -2.0% 39.5% 1.9% 10.7% -32.7% -23.9% 0.0%   Added value   73.8 -139.9 365.9 324.5 795.3 -653.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -225 0 0 0 60 -26 -49 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 3.0 -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 (%)   -5.1% -12.7% 22.0% 20.0% 38.1% -109.5% 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 %   -1.3% 3.4% 25.3% 19.8% 29.9% -19.8% 0.0% 0.0%   ROI %   -1.5% 3.8% 31.2% 24.6% 35.4% -22.7% 0.0% 0.0%   ROE %   -7.6% 2.2% 25.8% 19.9% 17.4% -24.1% 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 %   83.2% 80.8% 70.1% 79.2% 80.8% 88.8% 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, %   -1,804.2% 1,011.2% -618.5% -755.9% -341.5% 267.1% 0.0% 0.0%   Gearing %   11.0% 9.3% 8.4% 7.5% 3.6% 4.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   93.6% 8.9% 4.4% 8.1% 269.6% 12.3% 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   5.9 5.2 3.3 4.8 5.1 8.7 0.0 0.0   Current Ratio   5.9 5.2 3.3 4.8 5.1 8.7 0.0 0.0   Cash and cash equivalent   1,502.4 1,552.5 2,413.5 2,607.2 2,806.5 1,821.9 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   455.9 405.5 695.7 168.5 685.8 198.6 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   74 -140 366 324 795 -653 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   74 -140 366 324 797 -653 0 0   EBIT / employee   -54 -140 366 324 795 -666 0 0   Net earnings / employee   -127 33 422 384 383 -489 0 0