Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOGNMAND TORBEN LADEFOGED 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   1.9% 2.6% 1.1% 2.7% 1.1% 2.2% 10.7% 10.5%   Credit score (0-100)   71 63 84 58 85 65 23 23   Credit rating   A BBB A BBB A BBB BB BB   Credit limit (kDKK)   0.2 0.0 61.4 0.0 122.1 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,378 1,577 2,244 1,893 2,752 2,420 0.0 0.0   EBITDA   166 104 491 79.4 1,021 395 0.0 0.0   EBIT   127 68.8 411 -18.5 866 119 0.0 0.0   Pre-tax profit (PTP)   119.2 56.9 407.8 -16.2 836.7 77.5 0.0 0.0   Net earnings   90.6 42.5 315.7 -14.1 648.6 58.0 0.0 0.0   Pre-tax profit without non-rec. items   119 56.9 408 -16.2 837 77.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   465 512 541 962 948 1,674 0.0 0.0   Shareholders equity total   554 557 872 745 1,279 1,220 1,023 1,023   Interest-bearing liabilities   0.0 0.0 0.0 230 358 521 0.0 0.0   Balance sheet total (assets)   1,188 1,320 1,710 1,620 2,623 2,414 1,023 1,023   Net Debt   -204 -106 -395 131 -951 512 -1,023 -1,023     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,378 1,577 2,244 1,893 2,752 2,420 0.0 0.0   Gross profit growth   -1.3% 14.4% 42.3% -15.6% 45.4% -12.0% -100.0% 0.0%   Employees   2 3 4 4 4 4 0 0   Employee growth %   0.0% 50.0% 33.3% 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)   1,188 1,320 1,710 1,620 2,623 2,414 1,023 1,023   Balance sheet change%   4.8% 11.1% 29.5% -5.3% 62.0% -8.0% -57.6% 0.0%   Added value   165.8 103.7 490.6 79.4 963.9 395.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -166 12 -51 323 -170 450 -1,674 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   9.2% 4.4% 18.3% -1.0% 31.5% 4.9% 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 %   10.9% 5.5% 27.1% -0.6% 40.8% 4.7% 0.0% 0.0%   ROI %   21.2% 11.4% 51.6% -1.0% 59.6% 6.3% 0.0% 0.0%   ROE %   16.1% 7.6% 44.2% -1.7% 64.1% 4.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   46.6% 42.2% 51.0% 46.0% 48.8% 50.5% 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, %   -122.9% -102.7% -80.6% 165.4% -93.1% 129.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 30.9% 28.0% 42.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   93.2% 0.0% 0.0% 5.1% 10.1% 9.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 1.1 1.6 0.9 1.9 1.2 0.0 0.0   Current Ratio   1.2 1.1 1.6 0.9 1.9 1.2 0.0 0.0   Cash and cash equivalent   203.8 106.5 395.4 99.0 1,308.6 9.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   133.0 103.0 436.2 -114.0 791.5 139.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   83 35 123 20 241 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 35 123 20 255 99 0 0   EBIT / employee   64 23 103 -5 216 30 0 0   Net earnings / employee   45 14 79 -4 162 15 0 0