Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vestergaard Bioenergi 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.2% 1.3% 0.8% 0.9% 1.0% 1.4% 8.3% 8.3%   Credit score (0-100)   84 82 92 88 85 77 29 29   Credit rating   A A AA A A A BB BB   Credit limit (kDKK)   85.7 110.5 598.5 497.0 288.7 53.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,041 6,057 4,131 3,001 2,103 2,158 0.0 0.0   EBITDA   4,414 5,804 3,690 2,577 1,602 1,514 0.0 0.0   EBIT   3,300 4,684 2,530 1,417 410 233 0.0 0.0   Pre-tax profit (PTP)   2,120.4 3,616.4 2,084.1 1,100.4 298.9 -126.3 0.0 0.0   Net earnings   1,653.7 2,820.6 1,625.3 858.3 236.5 -98.5 0.0 0.0   Pre-tax profit without non-rec. items   2,120 3,616 2,084 1,100 299 -126 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   14,335 13,286 12,126 11,049 10,313 11,270 0.0 0.0   Shareholders equity total   704 3,524 5,150 6,008 5,386 5,288 5,038 5,038   Interest-bearing liabilities   14,102 4,326 4,850 5,052 5,986 6,515 0.0 0.0   Balance sheet total (assets)   16,217 15,373 13,508 12,559 11,951 12,859 5,038 5,038   Net Debt   14,102 4,326 4,850 5,052 5,986 6,515 -5,038 -5,038     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   5,041 6,057 4,131 3,001 2,103 2,158 0.0 0.0   Gross profit growth   3,199.6% 20.1% -31.8% -27.3% -29.9% 2.6% -100.0% 0.0%   Employees   0 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   16,217 15,373 13,508 12,559 11,951 12,859 5,038 5,038   Balance sheet change%   -17.2% -5.2% -12.1% -7.0% -4.8% 7.6% -60.8% 0.0%   Added value   4,414.2 5,804.1 3,689.6 2,576.8 1,570.4 1,513.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,335 -2,168 -2,320 -2,237 -1,927 -324 -11,270 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   65.5% 77.3% 61.2% 47.2% 19.5% 10.8% 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 %   18.1% 29.7% 17.7% 10.9% 3.3% 1.9% 0.0% 0.0%   ROI %   19.9% 32.5% 19.4% 12.0% 3.6% 2.0% 0.0% 0.0%   ROE %   16.3% 133.4% 37.5% 15.4% 4.2% -1.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   4.3% 22.9% 38.1% 47.8% 45.1% 41.1% 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, %   319.5% 74.5% 131.4% 196.0% 373.6% 430.4% 0.0% 0.0%   Gearing %   2,004.1% 122.7% 94.2% 84.1% 111.1% 123.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.6% 11.7% 10.2% 6.4% 2.0% 5.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.4 0.2 0.2 0.2 0.2 0.0 0.0   Current Ratio   0.3 0.4 0.2 0.2 0.3 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -3,611.1 -3,698.1 -4,666.1 -4,780.0 -4,647.1 -5,690.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 5,804 1,845 1,288 785 757 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 5,804 1,845 1,288 801 757 0 0   EBIT / employee   0 4,684 1,265 708 205 117 0 0   Net earnings / employee   0 2,821 813 429 118 -49 0 0