Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VRC EJENDOMME 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 1.4% 1.3% 1.8% 1.4% 1.3% 7.8% 7.8%   Credit score (0-100)   76 78 79 71 76 81 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   40.1 173.5 323.2 14.6 128.4 444.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,060 2,478 2,348 1,971 2,856 3,472 0.0 0.0   EBITDA   84.9 2,362 2,084 1,823 2,856 3,472 0.0 0.0   EBIT   1,073 2,420 2,007 355 2,105 3,286 0.0 0.0   Pre-tax profit (PTP)   86.1 1,867.0 1,551.2 236.1 1,379.5 2,485.9 0.0 0.0   Net earnings   110.1 1,461.2 1,249.3 228.2 1,102.3 1,908.9 0.0 0.0   Pre-tax profit without non-rec. items   328 1,867 1,551 236 1,379 2,486 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   39,907 41,595 38,576 42,933 39,272 35,886 0.0 0.0   Shareholders equity total   18,323 19,784 21,033 20,261 21,364 23,272 21,247 21,247   Interest-bearing liabilities   19,884 19,813 18,821 23,378 15,979 15,595 0.0 0.0   Balance sheet total (assets)   40,407 41,942 42,456 45,686 39,473 40,851 21,247 21,247   Net Debt   19,420 19,483 18,571 20,684 15,778 10,637 -21,247 -21,247     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,060 2,478 2,348 1,971 2,856 3,472 0.0 0.0   Gross profit growth   -25.2% 20.3% -5.2% -16.1% 44.9% 21.6% -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)   40,407 41,942 42,456 45,686 39,473 40,851 21,247 21,247   Balance sheet change%   4.1% 3.8% 1.2% 7.6% -13.6% 3.5% -48.0% 0.0%   Added value   1,072.7 2,420.1 2,013.8 355.2 2,105.1 3,286.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,508 1,688 -3,025 4,357 -3,661 -3,386 -35,886 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   52.1% 97.7% 85.5% 18.0% 73.7% 94.6% 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 %   2.7% 5.9% 4.8% 1.7% 5.3% 8.3% 0.0% 0.0%   ROI %   2.7% 5.9% 4.9% 1.7% 5.4% 8.4% 0.0% 0.0%   ROE %   0.9% 7.7% 6.1% 1.1% 5.3% 8.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   45.3% 47.2% 49.5% 44.3% 54.1% 57.0% 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, %   22,861.3% 824.8% 891.2% 1,134.5% 552.5% 306.4% 0.0% 0.0%   Gearing %   108.5% 100.2% 89.5% 115.4% 74.8% 67.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 2.8% 2.5% 2.4% 4.4% 5.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.2 1.2 0.3 0.0 1.3 0.0 0.0   Current Ratio   0.1 0.2 1.2 0.3 0.0 1.3 0.0 0.0   Cash and cash equivalent   464.8 330.6 250.6 2,694.2 201.0 4,957.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -3,719.5 -1,185.9 576.5 -7,172.5 -4,742.4 1,209.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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