Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vinding Ladegaard 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.8% 6.9% 1.3% 2.8% 3.0% 4.5% 8.2% 8.2%   Credit score (0-100)   61 36 79 58 57 45 30 30   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 4.3 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 2018/12 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   -11.3 -122 407 -272 734 2,354 0.0 0.0   EBITDA   -11.3 -122 407 -272 734 2,354 0.0 0.0   EBIT   -11.3 -122 407 12,750 -1,364 -7,805 0.0 0.0   Pre-tax profit (PTP)   -73.6 -205.1 270.9 11,964.3 -2,304.2 -10,357.2 0.0 0.0   Net earnings   -57.4 -246.6 270.9 9,357.2 -1,794.9 -8,128.2 0.0 0.0   Pre-tax profit without non-rec. items   -73.6 -205 271 11,964 -2,304 -10,357 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   3,989 0.0 27,317 59,655 69,611 59,935 0.0 0.0   Shareholders equity total   139 -107 164 9,521 7,726 11,774 11,648 11,648   Interest-bearing liabilities   3,781 5,799 24,458 40,516 10,671 47,555 0.0 0.0   Balance sheet total (assets)   4,044 5,712 27,443 59,655 69,725 60,565 11,648 11,648   Net Debt   3,772 4,828 24,451 40,516 10,589 47,522 -11,648 -11,648     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   -11.3 -122 407 -272 734 2,354 0.0 0.0   Gross profit growth   0.0% -974.5% 0.0% 0.0% 0.0% 220.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   4,044 5,712 27,443 59,655 69,725 60,565 11,648 11,648   Balance sheet change%   1,470.5% 41.2% 380.5% 117.4% 16.9% -13.1% -80.8% 0.0%   Added value   -11.3 -121.7 406.9 12,750.4 -1,363.6 -7,804.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,889 -3,989 27,317 32,338 9,956 -9,676 -59,935 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 1.0 2.0 -1.0 -2.0 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 (%)   100.0% 100.0% 100.0% -4,694.9% -185.7% -331.5% 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 %   -0.5% -2.5% 2.4% 29.3% -2.1% -12.0% 0.0% 0.0%   ROI %   -0.5% -2.5% 2.7% 33.0% -3.7% -19.5% 0.0% 0.0%   ROE %   -34.2% -8.4% 9.2% 193.2% -20.8% -83.4% 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 %   3.4% -1.8% 0.6% 16.0% 11.1% 19.4% 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, %   -33,304.7% -3,966.7% 6,009.2% -14,918.4% 1,442.3% 2,018.5% 0.0% 0.0%   Gearing %   2,714.0% -5,403.3% 14,951.5% 425.5% 138.1% 403.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 1.7% 0.9% 2.4% 3.7% 8.8% 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   0.0 0.2 0.0 0.0 0.0 0.4 0.0 0.0   Current Ratio   0.0 1.0 0.0 0.0 0.0 0.4 0.0 0.0   Cash and cash equivalent   8.5 970.9 6.3 0.0 82.1 32.8 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   -3,849.3 -107.3 -27,153.2 -47,526.8 -59,785.0 -869.7 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