Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet VITO 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% 6.1% 6.1%   Bankruptcy risk   16.9% 8.8% 8.8% 7.3% 8.3% 6.3% 18.2% 18.0%   Credit score (0-100)   11 29 28 32 29 36 8 8   Credit rating   BB BB BB BBB BB 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)  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   -12.7 -258 1,004 1,313 1,369 1,338 0.0 0.0   EBITDA   -12.7 -268 30.4 303 176 127 0.0 0.0   EBIT   -12.7 -274 -155 114 64.2 56.0 0.0 0.0   Pre-tax profit (PTP)   -13.9 -292.1 -81.0 66.4 -2.8 -33.5 0.0 0.0   Net earnings   -18.4 -210.5 -82.4 53.9 -2.3 -26.4 0.0 0.0   Pre-tax profit without non-rec. items   -13.9 -292 -81.0 66.4 -2.8 -33.5 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   0.0 644 518 338 234 130 0.0 0.0   Shareholders equity total   1.0 -209 -292 -238 -240 -267 -317 -317   Interest-bearing liabilities   0.0 857 714 718 728 640 317 317   Balance sheet total (assets)   8.5 1,087 1,273 941 954 734 0.0 0.0   Net Debt   -0.0 857 706 717 727 637 317 317     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   -12.7 -258 1,004 1,313 1,369 1,338 0.0 0.0   Gross profit growth   55.7% -1,933.2% 0.0% 30.7% 4.3% -2.2% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   9 1,087 1,273 941 954 734 0 0   Balance sheet change%   -83.1% 12,677.5% 17.0% -26.0% 1.4% -23.1% -100.0% 0.0%   Added value   -12.7 -267.7 30.4 302.6 252.6 127.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 662 -320 -377 -223 -175 -130 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 2.0 3.0 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% 106.4% -15.4% 8.7% 4.7% 4.2% 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 %   -43.0% -42.0% 1.0% 11.4% 6.9% 5.1% 0.0% 0.0%   ROI %   -124.4% -50.5% 1.5% 18.4% 10.2% 8.0% 0.0% 0.0%   ROE %   -180.2% -38.7% -7.0% 4.9% -0.2% -3.1% 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 %   11.9% -16.2% -18.7% -20.2% -20.1% -26.7% -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, %   0.0% -320.3% 2,324.6% 236.7% 413.3% 501.3% 0.0% 0.0%   Gearing %   0.0% -409.3% -244.7% -301.5% -302.9% -239.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.2% 12.1% 12.6% 11.7% 13.1% 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   1.1 0.4 0.5 0.6 0.6 0.6 0.0 0.0   Current Ratio   1.1 0.4 0.5 0.6 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 7.7 1.2 0.8 3.0 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   1.0 -650.2 -661.2 -475.9 -426.2 -395.5 -158.4 -158.4   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   -13 -268 15 151 126 64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -13 -268 15 151 88 64 0 0   EBIT / employee   -13 -274 -77 57 32 28 0 0   Net earnings / employee   -18 -211 -41 27 -1 -13 0 0