Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VD 2022 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.4% 6.6% 8.9% 14.5% 8.0% 9.6% 20.6% 20.4%   Credit score (0-100)   24 38 29 16 31 24 4 4   Credit rating   BB BBB BB BB BB BB B B   Credit limit (kDKK)   -0.0 -0.0 -0.0 -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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   206 84.5 43.6 -44.6 60.4 53.8 0.0 0.0   EBITDA   -438 83.2 43.6 -44.6 60.4 53.8 0.0 0.0   EBIT   -465 56.3 16.7 -71.5 53.9 53.8 0.0 0.0   Pre-tax profit (PTP)   -492.7 23.3 -13.8 -59.7 50.9 53.3 0.0 0.0   Net earnings   -492.7 23.3 -13.8 -59.7 50.9 53.3 0.0 0.0   Pre-tax profit without non-rec. items   -493 23.3 -13.8 -59.7 50.9 53.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   13.3 9.7 6.1 2.6 0.0 0.0 0.0 0.0   Shareholders equity total   -693 -670 -684 -743 -693 -639 -689 -689   Interest-bearing liabilities   835 869 861 912 778 668 689 689   Balance sheet total (assets)   345 291 253 194 140 73.1 0.0 0.0   Net Debt   833 861 832 907 755 660 689 689     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   206 84.5 43.6 -44.6 60.4 53.8 0.0 0.0   Gross profit growth   0.0% -58.9% -48.4% 0.0% 0.0% -10.9% -100.0% 0.0%   Employees   2 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   345 291 253 194 140 73 0 0   Balance sheet change%   0.0% -15.6% -12.9% -23.3% -28.1% -47.7% -100.0% 0.0%   Added value   -465.2 56.3 16.7 -71.5 53.9 53.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   60 -54 -54 -54 -13 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -226.1% 66.6% 38.4% 160.2% 89.3% 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 %   -44.8% 5.6% 1.8% -7.6% 6.1% 7.0% 0.0% 0.0%   ROI %   -55.7% 6.6% 1.9% -8.1% 6.4% 7.4% 0.0% 0.0%   ROE %   -142.9% 7.3% -5.1% -26.6% 30.5% 50.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   -66.8% -69.7% -73.0% -79.3% -83.2% -89.7% -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, %   -190.0% 1,035.6% 1,908.1% -2,032.5% 1,250.2% 1,225.7% 0.0% 0.0%   Gearing %   -120.5% -129.7% -125.9% -122.6% -112.3% -104.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 3.9% 3.5% -1.3% 0.4% 0.1% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.1 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.2 0.2 0.1 0.0 0.0   Cash and cash equivalent   2.5 7.7 29.1 4.3 23.0 8.6 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -787.1 -737.0 -723.8 -756.7 -699.3 -646.0 -344.6 -344.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -233 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -219 0 0 0 0 0 0 0   EBIT / employee   -233 0 0 0 0 0 0 0   Net earnings / employee   -246 0 0 0 0 0 0 0