Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3VEST ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.4% 0.4%   Bankruptcy risk   12.6% 12.6% 6.6% 4.8% 3.6% 3.1% 11.2% 11.2%   Credit score (0-100)   20 20 36 43 52 56 22 22   Credit rating   BB BB BBB BBB BBB BBB 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)  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   0 925 0 0 0 0 0 0   Gross profit   -48.8 813 -32.1 -32.3 -18.0 0.0 0.0 0.0   EBITDA   -48.8 811 -32.1 -32.3 -18.0 -11.1 0.0 0.0   EBIT   -74.7 456 -32.1 -32.3 -18.0 -11.1 0.0 0.0   Pre-tax profit (PTP)   -74.9 455.7 -33.2 -32.3 -18.0 -11.1 0.0 0.0   Net earnings   -58.4 355.5 -25.9 -32.3 -18.0 -11.1 0.0 0.0   Pre-tax profit without non-rec. items   -74.9 456 -33.2 -32.3 -18.0 -11.1 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   288 0.0 604 621 665 764 0.0 0.0   Shareholders equity total   187 542 516 548 566 558 258 258   Interest-bearing liabilities   0.0 0.0 39.8 114 142 247 0.0 0.0   Balance sheet total (assets)   324 642 656 662 710 806 258 258   Net Debt   -4.2 -610 27.1 112 135 237 -258 -258     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   0 925 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -48.8 813 -32.1 -32.3 -18.0 0.0 0.0 0.0   Gross profit growth   -81.4% 0.0% 0.0% -0.6% 44.2% 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)   324 642 656 662 710 806 258 258   Balance sheet change%   24.2% 98.1% 2.2% 0.9% 7.3% 13.4% -68.0% 0.0%   Added value   -48.8 810.8 -32.1 -32.3 -18.0 -11.1 0.0 0.0   Added value %   0.0% 87.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   39 -643 604 17 44 99 -764 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 -2.0 -3.0 -4.0 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% 87.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 49.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   153.1% 56.1% 100.0% 100.0% 100.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 38.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 76.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 49.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -25.5% 94.4% -4.9% -4.9% -2.6% -1.5% 0.0% 0.0%   ROI %   -34.6% 125.2% -5.8% -5.3% -2.6% -1.5% 0.0% 0.0%   ROE %   -27.1% 97.6% -4.9% -6.1% -3.2% -2.0% 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 %   57.5% 84.4% 78.6% 82.8% 79.8% 69.3% 100.0% 100.0%   Relative indebtedness %   0.0% 10.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -55.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   8.6% -75.3% -84.6% -346.3% -752.1% -2,136.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 7.7% 20.7% 25.0% 44.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.9% 0.0% 0.0% 0.0% 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 6.4 0.4 0.4 0.3 0.2 0.0 0.0   Current Ratio   0.3 6.4 0.4 0.4 0.3 0.2 0.0 0.0   Cash and cash equivalent   4.2 610.4 12.7 1.9 6.2 9.9 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)   0.3 0.1 0.5 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 69.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -101.5 542.1 -88.1 -72.4 -98.2 -205.5 0.0 0.0   Net working capital %   0.0% 58.6% 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