Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VALENTIN 2012 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   3.4% 4.9% 6.3% 7.8% 8.9% 4.0% 11.7% 11.7%   Credit score (0-100)   55 46 37 30 27 49 20 20   Credit rating   BBB BBB BBB BB BB BBB BB BB   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   75.0 55.0 26.3 -37.1 -125 -308 0.0 0.0   EBITDA   26.0 0.0 26.3 -37.1 -125 -308 0.0 0.0   EBIT   26.0 0.0 -50.9 -114 -201 -308 0.0 0.0   Pre-tax profit (PTP)   -28.0 -72.0 -82.1 -136.3 -211.2 605.9 0.0 0.0   Net earnings   -66.0 -72.0 -82.1 -137.7 -211.2 605.9 0.0 0.0   Pre-tax profit without non-rec. items   -28.0 -72.0 -82.1 -136 -211 606 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   1,597 1,015 936 859 783 1,175 0.0 0.0   Shareholders equity total   564 496 413 276 64.5 670 590 590   Interest-bearing liabilities   991 486 390 574 713 848 0.0 0.0   Balance sheet total (assets)   1,616 1,033 950 862 784 1,535 590 590   Net Debt   985 481 381 571 712 488 -590 -590     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   75.0 55.0 26.3 -37.1 -125 -308 0.0 0.0   Gross profit growth   0.0% -26.7% -52.2% 0.0% -236.1% -147.3% 0.0% 0.0%   Employees       0 0 0 0 0 0   Employee growth %   -100.0% 0.0% -100.0% 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)   1,616 1,033 950 862 784 1,535 590 590   Balance sheet change%   -13.8% -36.1% -8.0% -9.2% -9.0% 95.8% -61.5% 0.0%   Added value   26.0 0.0 -50.9 -113.9 -200.7 -308.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -107 -582 -157 -154 -152 392 -1,175 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 0.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   34.7% 0.0% -193.3% 307.1% 160.9% 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 %   5.2% 0.2% -5.1% -12.6% -24.4% 52.5% 0.0% 0.0%   ROI %   5.5% 0.2% -5.7% -13.8% -24.7% 53.1% 0.0% 0.0%   ROE %   -11.1% -13.6% -18.1% -40.0% -124.1% 164.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   35.4% 48.8% 43.9% 32.0% 8.2% 43.7% 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, %   3,788.5% 0.0% 1,449.2% -1,538.1% -571.0% -158.4% 0.0% 0.0%   Gearing %   175.7% 98.0% 94.3% 208.2% 1,105.5% 126.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.3% 10.2% 7.1% 4.6% 1.6% 0.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.1 0.0 0.0 0.4 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.0 0.0 0.4 0.0 0.0   Cash and cash equivalent   6.0 5.0 8.6 3.3 1.4 360.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -226.0 -171.0 -257.0 -373.4 -667.3 -504.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,300 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,300 0 0 0 0 0 0 0   EBIT / employee   1,300 0 0 0 0 0 0 0   Net earnings / employee   -3,300 -3,600 0 0 0 0 0 0