Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VEJL INVEST 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   1.0% 1.0% 0.9% 0.9% 1.4% 0.9% 6.9% 6.9%   Credit score (0-100)   89 88 89 89 77 88 35 35   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   576.8 706.1 1,177.7 1,703.2 286.4 2,989.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   686 315 723 1,359 -8.5 -233 0.0 0.0   EBITDA   658 315 723 1,359 -8.5 -473 0.0 0.0   EBIT   525 175 586 1,267 -45.5 -509 0.0 0.0   Pre-tax profit (PTP)   1,492.5 2,994.8 3,481.2 3,832.5 19,709.3 1,466.4 0.0 0.0   Net earnings   1,417.9 2,974.7 3,405.8 3,579.8 19,670.1 1,324.3 0.0 0.0   Pre-tax profit without non-rec. items   1,493 2,995 3,481 3,832 19,709 1,466 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   9,760 9,643 9,164 2,273 2,236 2,200 0.0 0.0   Shareholders equity total   8,432 11,311 14,624 17,935 35,605 37,190 34,997 34,997   Interest-bearing liabilities   8,727 6,132 5,820 0.0 0.9 0.0 0.0 0.0   Balance sheet total (assets)   17,441 17,701 20,770 18,420 35,691 37,583 34,997 34,997   Net Debt   7,517 5,233 4,127 -6,292 -12,441 -8,834 -34,997 -34,997     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   686 315 723 1,359 -8.5 -233 0.0 0.0   Gross profit growth   14.8% -54.0% 129.2% 88.0% 0.0% -2,629.9% 0.0% 0.0%   Employees   1 0 0 0 0 1 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,441 17,701 20,770 18,420 35,691 37,583 34,997 34,997   Balance sheet change%   12.4% 1.5% 17.3% -11.3% 93.8% 5.3% -6.9% 0.0%   Added value   657.9 315.3 722.9 1,359.2 46.6 -473.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   247 -257 -616 -6,983 -74 -72 -2,200 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   76.5% 55.5% 81.0% 93.2% 531.8% 218.3% 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 %   10.3% 17.9% 18.8% 20.1% 74.6% 4.0% 0.0% 0.0%   ROI %   10.5% 18.1% 18.9% 20.3% 75.3% 4.0% 0.0% 0.0%   ROE %   18.2% 30.1% 26.3% 22.0% 73.5% 3.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   48.3% 63.9% 70.4% 97.4% 99.8% 99.0% 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, %   1,142.7% 1,659.4% 570.9% -462.9% 145,528.4% 1,866.1% 0.0% 0.0%   Gearing %   103.5% 54.2% 39.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.1% 2.3% 3.3% 102,942.6% 95.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.4 11.6 13.7 18.3 378.9 74.5 0.0 0.0   Current Ratio   0.4 11.6 13.7 18.3 378.9 74.5 0.0 0.0   Cash and cash equivalent   1,210.0 899.4 1,693.7 6,292.1 12,442.2 8,833.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,609.7 3,806.0 5,202.1 6,620.6 27,936.7 25,662.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   658 0 0 0 0 -473 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   658 0 0 0 0 -473 0 0   EBIT / employee   525 0 0 0 0 -509 0 0   Net earnings / employee   1,418 0 0 0 0 1,324 0 0