Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vendelø´s Videnskabelige Verden ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   10.5% 8.6% 7.9% 8.5% 9.0% 11.6% 14.8% 14.8%   Credit score (0-100)   25 28 29 28 26 21 14 14   Credit rating   BB BB BB BB BB BB BB BB   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)  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2024/12 2025e N/A 2026e N/A Net sales   41 5 14 24 21 11 11 11   Gross profit   38.7 5.2 14.2 23.7 20.7 -22.8 0.0 0.0   EBITDA   34.9 3.8 12.7 21.0 1.2 -23.6 0.0 0.0   EBIT   34.9 3.8 12.7 21.0 1.2 -23.6 0.0 0.0   Pre-tax profit (PTP)   19.0 60.8 28.5 42.5 67.0 -27.5 0.0 0.0   Net earnings   14.8 47.4 22.2 33.3 52.3 -27.5 0.0 0.0   Pre-tax profit without non-rec. items   19.0 60.8 28.5 42.5 67.0 -27.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3.6 1.0 2.9 1.3 3.7 2.3 0.0 0.0   Shareholders equity total   181 228 251 284 336 309 267 267   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 264 0.0 0.0   Balance sheet total (assets)   192 237 267 289 344 573 267 267   Net Debt   -173 -203 -236 -267 -320 -286 -267 -267     See the entire balance sheet 1000.0 Volume  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2024/12 2025e N/A 2026e N/A Net sales   41 5 14 24 21 11 11 11   Net sales growth   288.7% -87.4% 173.1% 66.5% -12.7% -46.7% 0.0% 0.0%   Gross profit   38.7 5.2 14.2 23.7 20.7 -22.8 0.0 0.0   Gross profit growth   264.5% -86.6% 173.1% 66.5% -12.7% 0.0% 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)   192 237 267 289 344 573 267 267   Balance sheet change%   10.5% 23.0% 12.6% 8.4% 19.1% 66.5% -53.5% 0.0%   Added value   34.9 3.8 12.7 21.0 1.2 -23.6 0.0 0.0   Added value %   84.6% 72.3% 89.6% 88.7% 5.9% -214.9% 0.0% 0.0%   Investments   -2 -3 2 -2 2 -1 -2 0   Net sales trend   1.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2024/12 2025e N/A 2026e N/A EBITDA %   84.6% 72.3% 89.6% 88.7% 5.9% -214.9% 0.0% 0.0%   EBIT %   84.6% 72.3% 89.6% 88.7% 5.9% -214.9% 0.0% 0.0%   EBIT to gross profit (%)   90.2% 72.3% 89.6% 88.7% 5.9% 103.5% 0.0% 0.0%   Net Earnings %   35.9% 911.8% 156.4% 140.8% 253.3% -250.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   35.9% 911.8% 156.4% 140.8% 253.3% -250.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   46.0% 1,168.4% 200.2% 179.8% 324.7% -250.0% 0.0% 0.0%   ROA %   40.9% 28.8% 11.9% 15.4% 21.3% 4.7% 0.0% 0.0%   ROI %   11.2% 30.2% 12.5% 16.0% 21.8% -5.8% 0.0% 0.0%   ROE %   8.5% 23.2% 9.3% 12.5% 16.9% -8.5% 0.0% 0.0%   1000.0 Solidity  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   94.1% 96.5% 94.0% 98.3% 97.7% 53.9% 100.0% 100.0%   Relative indebtedness %   27.6% 159.2% 112.3% 21.2% 38.3% 2,403.8% 0.0% 0.0%   Relative net indebtedness %   -390.4% -3,750.4% -1,551.0% -1,106.7% -1,511.9% -2,596.5% -2,425.7% -2,425.7%   Net int. bear. debt to EBITDA, %   -494.4% -5,404.3% -1,857.1% -1,271.7% -26,152.9% 1,208.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 85.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.9% 0.0% 0.0%   1000.0 Liquidity  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   16.6 28.5 16.5 57.3 43.1 2.2 0.0 0.0   Current Ratio   16.6 28.5 16.5 57.3 43.1 2.2 0.0 0.0   Cash and cash equivalent   172.6 203.4 236.3 266.8 320.1 550.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 %   457.2% 4,532.0% 1,856.6% 1,216.3% 1,648.9% 5,190.1% 2,425.7% 2,425.7%   Net working capital   15.5 28.0 11.8 23.1 15.5 -243.1 0.0 0.0   Net working capital %   37.5% 538.7% 83.0% 97.8% 75.0% -2,210.3% 0.0% 0.0%   1000.0 Employee efficiency  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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