Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S Vejlesvinget 7 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% 3.8% 3.8%   Bankruptcy risk   1.7% 2.0% 1.8% 3.0% 5.6% 4.1% 7.1% 7.1%   Credit score (0-100)   74 70 71 56 40 48 34 34   Credit rating   A A A BBB BBB BBB BBB BBB   Credit limit (kDKK)   1.2 0.1 0.6 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)  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   44.6 19.7 27.2 -212 -876 -71.6 0.0 0.0   EBITDA   44.6 19.7 27.2 -212 -876 -71.6 0.0 0.0   EBIT   44.6 19.7 27.2 233 -876 14,654 0.0 0.0   Pre-tax profit (PTP)   4.8 -30.4 -26.1 176.1 -1,660.9 11,776.1 0.0 0.0   Net earnings   4.8 -30.4 -26.1 176.1 -1,660.9 11,776.1 0.0 0.0   Pre-tax profit without non-rec. items   4.8 -30.4 -26.1 176 -1,661 11,776 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   6,056 6,056 6,056 6,500 24,556 84,000 0.0 0.0   Shareholders equity total   1,396 1,366 1,340 15.9 -1,645 10,131 10,131 10,131   Interest-bearing liabilities   4,544 4,552 4,698 6,477 10,946 57,754 0.0 0.0   Balance sheet total (assets)   6,084 6,102 6,115 6,574 24,748 85,300 10,131 10,131   Net Debt   4,528 4,518 4,644 6,408 10,941 56,455 -10,131 -10,131     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   44.6 19.7 27.2 -212 -876 -71.6 0.0 0.0   Gross profit growth   0.0% -55.9% 38.2% 0.0% -313.6% 91.8% 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)   6,084 6,102 6,115 6,574 24,748 85,300 10,131 10,131   Balance sheet change%   -0.3% 0.3% 0.2% 7.5% 276.5% 244.7% -88.1% 0.0%   Added value   44.6 19.7 27.2 232.6 -875.8 14,653.6 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 0 444 18,056 59,444 -84,000 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 -1.0 1.0 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 (%)   100.0% 100.0% 100.0% -109.9% 100.0% -20,470.5% 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 %   0.7% 0.3% 0.4% 3.7% -5.3% 26.2% 0.0% 0.0%   ROI %   0.8% 0.3% 0.5% 3.7% -10.0% 36.9% 0.0% 0.0%   ROE %   0.3% -2.2% -1.9% 26.0% -13.4% 67.5% 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 %   23.0% 22.4% 21.9% 0.2% -6.2% 11.9% 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, %   10,157.4% 22,967.4% 17,085.8% -3,026.7% -1,249.3% -78,864.7% 0.0% 0.0%   Gearing %   325.4% 333.3% 350.7% 40,763.1% -665.4% 570.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 1.1% 1.2% 1.0% 9.0% 8.4% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   15.4 34.0 54.2 68.6 4.9 1,299.9 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   -2,473.9 -2,530.8 -2,579.9 -4,374.4 -10,838.0 -57,251.1 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 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