Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOXEN TECHNOLOGY 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% 1.6% 1.6%   Bankruptcy risk   7.5% 2.3% 3.0% 1.3% 4.5% 2.1% 8.9% 8.9%   Credit score (0-100)   34 66 57 79 46 66 28 28   Credit rating   BB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.1 0.0 67.2 0.0 0.3 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   5,094 9,774 7,406 7,136 6,209 6,943 0.0 0.0   EBITDA   94.6 4,251 1,283 2,452 755 1,748 0.0 0.0   EBIT   -2,221 1,943 -558 815 -638 800 0.0 0.0   Pre-tax profit (PTP)   -2,590.1 1,540.1 -848.5 586.1 -976.3 230.3 0.0 0.0   Net earnings   -2,454.0 1,591.8 -682.2 535.0 -979.3 58.4 0.0 0.0   Pre-tax profit without non-rec. items   -2,590 1,540 -848 586 -976 230 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   11,185 8,877 7,037 5,587 9,368 8,972 0.0 0.0   Shareholders equity total   1,717 3,309 2,626 3,161 2,182 2,240 2,115 2,115   Interest-bearing liabilities   9,220 6,665 7,507 4,740 4,530 6,685 0.0 0.0   Balance sheet total (assets)   15,885 16,167 12,667 11,300 14,863 16,698 2,115 2,115   Net Debt   9,220 6,665 7,507 4,740 4,526 6,685 -2,115 -2,115     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   5,094 9,774 7,406 7,136 6,209 6,943 0.0 0.0   Gross profit growth   -9.7% 91.9% -24.2% -3.6% -13.0% 11.8% -100.0% 0.0%   Employees   11 13 13 12 14 11 0 0   Employee growth %   0.0% 18.2% 0.0% -7.7% 16.7% -21.4% -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)   15,885 16,167 12,667 11,300 14,863 16,698 2,115 2,115   Balance sheet change%   -10.1% 1.8% -21.6% -10.8% 31.5% 12.3% -87.3% 0.0%   Added value   94.6 4,250.7 1,282.8 2,452.0 999.3 1,747.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,631 -4,616 -3,681 -3,087 2,389 -1,344 -8,972 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 -1.0 1.0 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 (%)   -43.6% 19.9% -7.5% 11.4% -10.3% 11.5% 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 %   -13.1% 12.4% -3.6% 6.8% -4.8% 5.1% 0.0% 0.0%   ROI %   -17.1% 19.8% -5.2% 9.0% -6.5% 6.3% 0.0% 0.0%   ROE %   -83.4% 63.4% -23.0% 18.5% -36.7% 2.6% 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 %   10.8% 20.5% 20.7% 28.0% 14.7% 13.4% 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, %   9,750.8% 156.8% 585.2% 193.3% 599.8% 382.5% 0.0% 0.0%   Gearing %   537.0% 201.5% 285.8% 149.9% 207.6% 298.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 5.5% 4.7% 3.7% 7.4% 10.2% 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   0.4 0.7 0.5 0.4 0.2 0.3 0.0 0.0   Current Ratio   0.6 0.9 0.8 0.8 0.7 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 3.8 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   -3,234.6 -1,168.4 -1,843.4 -1,316.7 -2,519.5 -1,904.3 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   9 327 99 204 71 159 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   9 327 99 204 54 159 0 0   EBIT / employee   -202 149 -43 68 -46 73 0 0   Net earnings / employee   -223 122 -52 45 -70 5 0 0