Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VENDSYSSELSKE GRØNLANGKÅL 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 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   2.0% 2.0% 1.5% 1.4% 1.4% 1.4% 9.2% 9.2%   Credit score (0-100)   71 70 76 76 77 77 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.6 0.4 15.2 34.9 38.7 45.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,802 1,304 1,255 1,393 1,393 1,415 0.0 0.0   EBITDA   877 411 480 511 511 429 0.0 0.0   EBIT   577 110 257 391 391 322 0.0 0.0   Pre-tax profit (PTP)   998.7 628.1 1,066.8 959.1 959.1 782.6 0.0 0.0   Net earnings   890.2 617.8 1,026.3 896.5 896.5 739.1 0.0 0.0   Pre-tax profit without non-rec. items   999 628 1,067 1,072 959 783 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   435 193 30.4 581 581 814 0.0 0.0   Shareholders equity total   2,713 3,115 3,920 4,880 4,880 5,384 3,839 3,839   Interest-bearing liabilities   41.4 251 487 1,101 357 497 0.0 0.0   Balance sheet total (assets)   4,536 4,833 6,179 7,178 7,178 7,629 3,839 3,839   Net Debt   -1,470 -217 -586 850 106 -328 -3,839 -3,839     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 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   1,802 1,304 1,255 1,393 1,393 1,415 0.0 0.0   Gross profit growth   35.6% -27.6% -3.8% 11.0% 0.0% 1.6% -100.0% 0.0%   Employees   4 4 4 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% 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)   4,536 4,833 6,179 7,178 7,178 7,629 3,839 3,839   Balance sheet change%   -0.3% 6.5% 27.9% 16.2% 0.0% 6.3% -49.7% 0.0%   Added value   877.4 411.2 479.5 510.8 510.8 429.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -539 -603 -446 371 -158 126 -814 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 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 (%)   32.0% 8.4% 20.5% 28.1% 28.1% 22.8% 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 %   23.9% 14.8% 20.8% 17.8% 14.9% 12.2% 0.0% 0.0%   ROI %   38.9% 22.2% 29.2% 22.8% 19.0% 16.2% 0.0% 0.0%   ROE %   37.5% 21.2% 29.2% 20.4% 18.4% 14.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   59.8% 64.5% 63.4% 68.0% 68.0% 70.6% 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, %   -167.5% -52.7% -122.3% 166.4% 20.7% -76.4% 0.0% 0.0%   Gearing %   1.5% 8.1% 12.4% 22.6% 7.3% 9.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   29.1% 44.5% 20.7% 14.4% 15.6% 29.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 0.5 0.8 0.3 0.3 0.7 0.0 0.0   Current Ratio   1.2 1.3 1.3 1.0 1.0 1.2 0.0 0.0   Cash and cash equivalent   1,511.1 467.8 1,073.2 251.2 251.2 825.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 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   262.9 445.2 659.9 -33.2 -33.2 376.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   219 103 120 170 170 143 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   219 103 120 170 170 143 0 0   EBIT / employee   144 27 64 130 130 107 0 0   Net earnings / employee   223 154 257 299 299 246 0 0