Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UK HOLDING VINGSTED 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.0% 3.5% 1.4% 2.5% 9.8% 8.0% 7.2% 7.2%   Credit score (0-100)   71 54 78 61 24 30 10 10   Credit rating   A BBB A BBB BB BB BBB BBB   Credit limit (kDKK)   9.5 0.0 368.0 0.2 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -166 -116 -323 0.0 -153 -103 0.0 0.0   EBITDA   -166 -116 -323 -171 -153 -103 0.0 0.0   EBIT   -166 -116 -323 -171 -153 -103 0.0 0.0   Pre-tax profit (PTP)   1,134.9 -1,619.9 4,523.9 891.9 -4,160.9 896.5 0.0 0.0   Net earnings   1,064.3 -1,619.9 4,649.6 694.1 -3,245.6 699.3 0.0 0.0   Pre-tax profit without non-rec. items   1,135 -1,620 4,524 892 -4,161 897 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   47,002 45,274 49,924 50,618 29,892 33,275 33,219 33,219   Interest-bearing liabilities   0.0 0.0 308 145 11,199 0.0 0.0 0.0   Balance sheet total (assets)   48,489 45,368 50,282 50,921 41,141 33,325 33,219 33,219   Net Debt   -36,797 -34,257 -39,700 -40,623 -23,591 -27,364 -33,219 -33,219     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -166 -116 -323 0.0 -153 -103 0.0 0.0   Gross profit growth   0.0% 30.0% -177.5% 0.0% 0.0% 32.8% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   48,489 45,368 50,282 50,921 41,141 33,325 33,219 33,219   Balance sheet change%   2.1% -6.4% 10.8% 1.3% -19.2% -19.0% -0.3% 0.0%   Added value   -166.2 -116.3 -322.7 -171.4 -153.4 -103.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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% 0.0% 100.0% 100.0% 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 %   3.3% 8.8% 11.4% 2.2% 4.4% 3.3% 0.0% 0.0%   ROI %   3.4% 8.9% 11.4% 2.3% 4.5% 3.3% 0.0% 0.0%   ROE %   2.3% -3.5% 9.8% 1.4% -8.1% 2.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   96.9% 99.8% 99.3% 99.4% 72.7% 99.8% 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, %   22,144.1% 29,458.2% 12,302.7% 23,702.4% 15,381.2% 26,538.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.6% 0.3% 37.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 597.1% 108.5% 109.4% 6.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   32.6 485.1 140.5 168.1 3.7 666.5 0.0 0.0   Current Ratio   32.6 485.1 140.5 168.1 3.7 666.5 0.0 0.0   Cash and cash equivalent   36,796.9 34,256.6 40,007.7 40,767.5 34,789.8 27,364.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   24,887.5 23,275.8 25,078.4 25,883.9 29,891.8 33,275.3 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -166 -116 -323 -171 -153 -103 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -166 -116 -323 -171 -153 -103 0 0   EBIT / employee   -166 -116 -323 -171 -153 -103 0 0   Net earnings / employee   1,064 -1,620 4,650 694 -3,246 699 0 0