Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vexa Group 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  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% 1.5% 1.5%   Bankruptcy risk   1.3% 1.5% 1.5% 1.1% 1.5% 1.2% 7.7% 7.7%   Credit score (0-100)   83 78 76 84 76 80 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   602.1 180.3 155.5 2,408.4 295.9 1,802.1 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   -36.0 -25.0 -110 -21.0 -78.0 -23.3 0.0 0.0   EBITDA   -36.0 -25.0 -110 -21.0 -78.0 -23.3 0.0 0.0   EBIT   -36.0 -25.0 -110 -21.0 -78.0 -23.3 0.0 0.0   Pre-tax profit (PTP)   6,270.0 6,763.0 8,511.0 17,173.0 20,073.0 20,925.9 0.0 0.0   Net earnings   6,221.0 6,721.0 8,208.0 16,831.0 19,554.0 19,986.3 0.0 0.0   Pre-tax profit without non-rec. items   6,270 6,763 8,511 17,173 20,073 20,926 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 0.0 0.0 0.0 0.0   Shareholders equity total   34,212 40,183 46,391 57,223 72,776 89,762 37,132 37,132   Interest-bearing liabilities   2,386 7,132 10,002 6,907 13,514 7,484 0.0 0.0   Balance sheet total (assets)   36,670 47,377 56,431 65,000 86,841 98,205 37,132 37,132   Net Debt   2,303 7,050 9,987 6,907 13,514 7,484 -37,132 -37,132     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   -36.0 -25.0 -110 -21.0 -78.0 -23.3 0.0 0.0   Gross profit growth   62.1% 30.6% -340.0% 80.9% -271.4% 70.1% 0.0% 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)   36,670 47,377 56,431 65,000 86,841 98,205 37,132 37,132   Balance sheet change%   2.8% 29.2% 19.1% 15.2% 33.6% 13.1% -62.2% 0.0%   Added value   -36.0 -25.0 -110.0 -21.0 -78.0 -23.3 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   18.0% 16.7% 17.0% 28.7% 26.9% 23.3% 0.0% 0.0%   ROI %   18.0% 16.8% 17.0% 29.0% 27.2% 23.5% 0.0% 0.0%   ROE %   19.1% 18.1% 19.0% 32.5% 30.1% 24.6% 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 %   93.3% 84.8% 82.2% 88.0% 83.8% 91.4% 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, %   -6,397.2% -28,200.0% -9,079.1% -32,890.5% -17,325.6% -32,062.4% 0.0% 0.0%   Gearing %   7.0% 17.7% 21.6% 12.1% 18.6% 8.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 5.6% 3.5% 3.3% 3.7% 6.5% 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   2.3 1.2 1.0 1.4 1.4 3.4 0.0 0.0   Current Ratio   2.3 1.2 1.0 1.4 1.4 3.4 0.0 0.0   Cash and cash equivalent   83.0 82.0 15.0 0.0 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   3,106.0 1,685.0 352.0 3,211.0 6,235.0 19,951.8 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   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