Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Viradan Ejendomme A/S 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 N/A 2019 N/A 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   0.0% 0.0% 0.9% 0.9% 1.0% 1.0% 8.2% 8.2%   Credit score (0-100)   0 0 89 89 87 86 30 30   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 320.3 470.6 390.1 801.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 925 1,478 1,467 1,525 0.0 0.0   EBITDA   0.0 0.0 888 1,447 1,429 1,455 0.0 0.0   EBIT   0.0 0.0 976 1,507 -165 1,376 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 379.3 1,985.6 2,426.5 118.3 0.0 0.0   Net earnings   0.0 0.0 294.5 1,548.8 1,755.2 92.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 379 1,986 2,426 118 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 39,440 39,500 37,600 37,521 0.0 0.0   Shareholders equity total   0.0 0.0 2,968 4,517 6,034 12,021 11,521 11,521   Interest-bearing liabilities   0.0 0.0 29,516 29,237 29,617 24,538 0.0 0.0   Balance sheet total (assets)   0.0 0.0 41,060 41,296 39,139 37,757 11,521 11,521   Net Debt   0.0 0.0 28,004 27,807 29,617 24,538 -11,521 -11,521     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 925 1,478 1,467 1,525 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 59.8% -0.8% 3.9% -100.0% 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)   0 0 41,060 41,296 39,139 37,757 11,521 11,521   Balance sheet change%   0.0% 0.0% 0.0% 0.6% -5.2% -3.5% -69.5% 0.0%   Added value   0.0 0.0 975.5 1,507.0 -165.3 1,454.8 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 39,440 60 -3,495 -157 -37,521 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 105.4% 102.0% -11.3% 90.2% 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 %   0.0% 0.0% 3.1% 7.2% 7.8% 3.6% 0.0% 0.0%   ROI %   0.0% 0.0% 3.1% 7.3% 8.1% 3.7% 0.0% 0.0%   ROE %   0.0% 0.0% 9.9% 41.4% 33.3% 1.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 7.2% 10.9% 15.4% 31.8% 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, %   0.0% 0.0% 3,154.6% 1,921.6% 2,071.9% 1,686.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 994.4% 647.3% 490.8% 204.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.9% 3.4% 2.4% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.2 0.2 0.2 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.2 0.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,511.8 1,429.9 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -6,005.3 -6,483.5 -7,599.7 -1,941.4 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 N/A 2019 N/A 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