Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VESTERVANGEN HOLDING ODENSE 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 N/A 2020 N/A 2021 N/A 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% 0.4% 0.4%   Bankruptcy risk   0.6% 0.0% 0.0% 0.0% 1.0% 2.1% 7.8% 7.8%   Credit score (0-100)   98 0 0 0 85 66 31 31   Credit rating   AA N/A N/A N/A A BBB BB BB   Credit limit (kDKK)   8,752.9 0.0 0.0 0.0 1,388.6 1.5 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 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,586 0.0 0.0 0.0 -227 -358 0.0 0.0   EBITDA   13,381 0.0 0.0 0.0 -308 -358 0.0 0.0   EBIT   12,881 0.0 0.0 0.0 -308 -358 0.0 0.0   Pre-tax profit (PTP)   17,971.0 0.0 0.0 0.0 563.0 -352.0 0.0 0.0   Net earnings   17,971.0 0.0 0.0 0.0 563.0 -352.0 0.0 0.0   Pre-tax profit without non-rec. items   17,971 0.0 0.0 0.0 563 -352 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   74,317 0.0 0.0 0.0 28,246 27,894 27,794 27,794   Interest-bearing liabilities   0.0 0.0 0.0 0.0 900 500 0.0 0.0   Balance sheet total (assets)   75,642 0.0 0.0 0.0 29,252 28,568 27,794 27,794   Net Debt   -16,201 0.0 0.0 0.0 92.0 219 -27,794 -27,794     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   13,586 0.0 0.0 0.0 -227 -358 0.0 0.0   Gross profit growth   0.0% -100.0% 0.0% 0.0% 0.0% -57.7% 0.0% 0.0%   Employees   1 0 0 0 1 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% -100.0% 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)   75,642 0 0 0 29,252 28,568 27,794 27,794   Balance sheet change%   13.2% -100.0% 0.0% 0.0% 0.0% -2.3% -2.7% 0.0%   Added value   13,381.0 0.0 0.0 0.0 -308.0 -358.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,000 -500 0 0 0 0 0 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 0.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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 (%)   94.8% 0.0% 0.0% 0.0% 135.7% 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 %   25.8% 0.0% 0.0% 0.0% 2.9% -1.2% 0.0% 0.0%   ROI %   28.1% 0.0% 0.0% 0.0% 2.9% -1.2% 0.0% 0.0%   ROE %   27.5% 0.0% 0.0% 0.0% 2.0% -1.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   98.2% 0.0% 0.0% 0.0% 96.6% 97.6% 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, %   -121.1% 0.0% 0.0% 0.0% -29.9% -61.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 3.2% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 61.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   19.5 0.0 0.0 0.0 1.0 0.4 0.0 0.0   Current Ratio   19.5 0.0 0.0 0.0 1.0 0.4 0.0 0.0   Cash and cash equivalent   16,201.0 0.0 0.0 0.0 808.0 281.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   22,958.0 0.0 0.0 0.0 -24.0 -376.0 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  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   13,381 0 0 0 -308 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   13,381 0 0 0 -308 0 0 0   EBIT / employee   12,881 0 0 0 -308 0 0 0   Net earnings / employee   17,971 0 0 0 563 0 0 0