Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VS6C 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% 0.5% 0.5%   Bankruptcy risk   1.4% 1.8% 1.4% 8.4% 3.0% 22.1% 19.2% 19.2%   Credit score (0-100)   80 73 78 28 57 3 7 7   Credit rating   A A A BB BBB B B B   Credit limit (kDKK)   51.3 4.3 51.3 -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   178 190 134 -340 -57.1 -325 0.0 0.0   EBITDA   178 190 134 -340 -57.1 -325 0.0 0.0   EBIT   28.1 -95.4 -123 -4,558 -107 -375 0.0 0.0   Pre-tax profit (PTP)   -127.5 -253.1 -301.3 -4,612.0 -239.1 -3,309.0 0.0 0.0   Net earnings   -127.5 -123.8 -262.5 -4,599.4 -239.1 -3,188.2 0.0 0.0   Pre-tax profit without non-rec. items   -127 -253 -301 -4,612 -239 -3,309 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   12,470 12,184 11,972 1,000 0.0 0.0 0.0 0.0   Shareholders equity total   6,743 6,619 6,356 1,757 1,518 148 22.8 22.8   Interest-bearing liabilities   5,829 5,830 5,881 6,492 2,030 26.8 0.0 0.0   Balance sheet total (assets)   12,609 12,472 12,267 8,467 3,566 198 22.8 22.8   Net Debt   5,690 5,672 5,753 6,442 1,736 -50.0 -22.8 -22.8     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   178 190 134 -340 -57.1 -325 0.0 0.0   Gross profit growth   11.1% 6.8% -29.3% 0.0% 83.2% -468.5% 0.0% 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)   12,609 12,472 12,267 8,467 3,566 198 23 23   Balance sheet change%   -0.3% -1.1% -1.6% -31.0% -57.9% -94.5% -88.5% 0.0%   Added value   177.9 190.0 134.2 -340.0 4,111.3 -324.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 -571 -470 -15,190 -1,050 -50 0 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 -2.0 -3.0 -4.0 -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 (%)   15.8% -50.2% -91.5% 1,340.7% 187.5% 115.4% 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 %   0.2% -0.8% -1.0% -44.0% -1.8% 134.2% 0.0% 0.0%   ROI %   0.2% -0.8% -1.0% -44.5% -1.8% -175.9% 0.0% 0.0%   ROE %   -1.9% -1.9% -4.0% -113.4% -14.6% -382.8% 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 %   53.5% 53.1% 51.8% 20.7% 42.6% 74.8% 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, %   3,198.4% 2,985.5% 4,285.6% -1,894.6% -3,037.4% 15.4% 0.0% 0.0%   Gearing %   86.5% 88.1% 92.5% 369.5% 133.7% 18.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.7% 3.0% 0.9% 3.1% 3.4% 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   0.6 1.4 2.2 0.1 0.3 4.0 0.0 0.0   Current Ratio   0.6 1.4 2.2 7.2 0.8 4.0 0.0 0.0   Cash and cash equivalent   139.5 158.4 127.5 50.4 294.3 76.8 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   -83.9 77.6 158.1 5,780.7 -501.2 147.8 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