Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vodskovvej 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 2019/9 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   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   1.0% 0.9% 0.9% 0.9% 0.9% 0.9% 8.9% 8.9%   Credit score (0-100)   88 88 88 90 88 73 28 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   157.8 226.6 298.3 364.7 417.2 470.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 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   1,248 1,265 1,299 1,316 1,369 1,396 0.0 0.0   EBITDA   1,248 1,265 1,299 1,316 1,369 1,396 0.0 0.0   EBIT   962 979 1,013 1,030 1,084 1,110 0.0 0.0   Pre-tax profit (PTP)   760.4 829.1 907.2 926.6 1,010.1 1,052.4 0.0 0.0   Net earnings   593.2 646.6 707.6 722.8 787.8 820.9 0.0 0.0   Pre-tax profit without non-rec. items   760 829 907 927 1,010 1,052 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   16,503 16,217 15,931 15,645 15,359 15,216 0.0 0.0   Shareholders equity total   1,954 2,601 3,308 4,031 4,819 5,640 5,540 5,540   Interest-bearing liabilities   14,282 13,291 12,492 11,695 10,901 10,109 0.0 0.0   Balance sheet total (assets)   16,556 16,477 16,238 16,207 16,258 16,324 5,540 5,540   Net Debt   14,228 13,231 12,184 11,633 10,872 10,071 -5,540 -5,540     See the entire balance sheet 1000.0 Volume  2019 2019/9 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   1,248 1,265 1,299 1,316 1,369 1,396 0.0 0.0   Gross profit growth   2.3% 1.4% 2.6% 1.3% 4.1% 1.9% -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)   16,556 16,477 16,238 16,207 16,258 16,324 5,540 5,540   Balance sheet change%   -1.5% -0.5% -1.4% -0.2% 0.3% 0.4% -66.1% 0.0%   Added value   1,248.3 1,265.1 1,298.6 1,315.7 1,369.4 1,395.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -572 -572 -572 -572 -572 -430 -15,216 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 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 (%)   77.1% 77.4% 78.0% 78.3% 79.1% 79.5% 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 %   5.8% 5.9% 6.2% 6.3% 6.8% 7.0% 0.0% 0.0%   ROI %   5.8% 6.0% 6.3% 6.4% 6.9% 7.1% 0.0% 0.0%   ROE %   35.8% 28.4% 24.0% 19.7% 17.8% 15.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   30.4% 33.4% 38.2% 42.8% 47.5% 52.3% 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, %   1,139.8% 1,045.8% 938.3% 884.2% 794.0% 721.6% 0.0% 0.0%   Gearing %   730.9% 511.0% 377.6% 290.1% 226.2% 179.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.1% 0.8% 0.9% 0.8% 0.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.1 0.2 0.3 0.6 0.9 1.1 0.0 0.0   Current Ratio   0.1 0.2 0.3 0.6 0.9 1.1 0.0 0.0   Cash and cash equivalent   53.8 60.0 307.3 62.2 28.9 38.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 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   -895.4 -922.9 -704.0 -452.6 -143.6 79.0 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 2019/9 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