Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET VANI 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% 0.3% 0.3%   Bankruptcy risk   1.0% 1.1% 0.9% 1.2% 1.3% 1.3% 9.2% 9.1%   Credit score (0-100)   87 85 88 81 79 79 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   198.2 170.5 324.9 128.9 55.1 90.5 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 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   404 403 417 520 542 452 0.0 0.0   EBITDA   404 403 417 520 542 452 0.0 0.0   EBIT   428 444 628 675 350 423 0.0 0.0   Pre-tax profit (PTP)   426.6 448.0 647.7 617.4 331.6 357.8 0.0 0.0   Net earnings   332.7 349.5 505.2 405.2 258.7 279.1 0.0 0.0   Pre-tax profit without non-rec. items   427 448 648 617 332 358 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   5,360 5,401 5,612 9,994 9,802 9,773 0.0 0.0   Shareholders equity total   3,403 3,752 4,257 4,662 4,921 5,200 4,075 4,075   Interest-bearing liabilities   2,445 2,280 2,114 5,009 4,795 4,606 0.0 0.0   Balance sheet total (assets)   6,862 7,066 7,568 11,539 11,588 11,796 4,075 4,075   Net Debt   1,763 1,522 1,337 4,689 4,321 3,939 -4,075 -4,075     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   404 403 417 520 542 452 0.0 0.0   Gross profit growth   26.0% -0.1% 3.5% 24.7% 4.1% -16.6% -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)   6,862 7,066 7,568 11,539 11,588 11,796 4,075 4,075   Balance sheet change%   3.3% 3.0% 7.1% 52.5% 0.4% 1.8% -65.5% 0.0%   Added value   427.9 444.3 628.4 674.8 350.3 423.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   24 41 211 4,382 -192 -29 -9,773 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 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 (%)   106.0% 110.2% 150.6% 129.7% 64.6% 93.7% 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 %   6.7% 6.7% 9.1% 7.1% 3.4% 4.0% 0.0% 0.0%   ROI %   6.9% 6.9% 9.4% 7.5% 3.6% 4.3% 0.0% 0.0%   ROE %   10.3% 9.8% 12.6% 9.1% 5.4% 5.5% 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 %   49.6% 53.1% 56.3% 40.4% 42.5% 44.1% 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, %   436.7% 377.3% 320.5% 901.2% 797.3% 871.9% 0.0% 0.0%   Gearing %   71.9% 60.8% 49.7% 107.4% 97.4% 88.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 0.9% 0.9% 1.7% 1.1% 2.3% 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   4.3 4.9 5.0 1.6 1.9 2.1 0.0 0.0   Current Ratio   4.3 4.9 5.0 1.6 1.9 2.1 0.0 0.0   Cash and cash equivalent   682.4 757.7 776.6 319.3 474.1 666.7 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   1,153.7 1,326.4 1,561.8 577.3 859.6 1,043.9 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   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