Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AH Vigen ejendomme 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  2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   7.6% 8.1% 6.6% 4.3% 4.0% 4.7% 19.3% 18.9%   Credit score (0-100)   33 30 35 47 49 45 7 7   Credit rating   BB BB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   39.6 32.9 193 191 566 248 0.0 0.0   EBITDA   39.6 32.9 193 191 566 248 0.0 0.0   EBIT   33.8 27.1 165 124 464 151 0.0 0.0   Pre-tax profit (PTP)   27.2 20.5 143.3 70.0 309.8 -42.2 0.0 0.0   Net earnings   21.0 15.7 107.5 43.4 248.1 -54.7 0.0 0.0   Pre-tax profit without non-rec. items   27.2 20.5 143 70.0 310 -42.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   956 951 1,466 5,362 4,385 4,294 0.0 0.0   Shareholders equity total   129 145 252 296 544 289 239 239   Interest-bearing liabilities   808 764 1,110 4,933 3,740 3,890 0.0 0.0   Balance sheet total (assets)   1,002 953 1,470 5,413 4,451 4,303 239 239   Net Debt   807 763 1,110 4,933 3,687 3,890 -239 -239     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   39.6 32.9 193 191 566 248 0.0 0.0   Gross profit growth   -62.9% -16.9% 486.7% -1.1% 196.4% -56.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,002 953 1,470 5,413 4,451 4,303 239 239   Balance sheet change%   -3.2% -4.9% 54.3% 268.2% -17.8% -3.3% -94.4% 0.0%   Added value   39.6 32.9 193.1 191.0 530.9 248.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 -12 487 3,830 -1,078 -188 -4,294 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   85.4% 82.4% 85.5% 65.2% 82.0% 61.0% 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 %   3.3% 2.8% 13.6% 3.6% 9.4% 3.5% 0.0% 0.0%   ROI %   3.5% 2.9% 14.5% 3.8% 9.8% 3.6% 0.0% 0.0%   ROE %   15.7% 11.5% 54.1% 15.8% 59.1% -13.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   12.9% 15.2% 17.2% 5.5% 12.2% 6.7% 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, %   2,037.8% 2,318.0% 574.9% 2,583.0% 651.4% 1,568.7% 0.0% 0.0%   Gearing %   625.3% 527.0% 439.8% 1,667.9% 687.7% 1,345.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.8% 2.3% 1.8% 3.6% 5.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.3 0.0 0.0 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.3 0.0 0.0 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.8 0.8 0.0 0.0 52.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -124.2 -142.8 -599.4 -696.3 -522.0 -847.6 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  2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0