Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VANGSGAARD HOLDING 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% 1.5% 1.5%   Bankruptcy risk   4.1% 1.6% 1.7% 2.0% 2.3% 1.8% 8.4% 8.4%   Credit score (0-100)   51 76 73 68 64 70 29 29   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 29.9 12.7 1.8 0.2 4.6 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   -113 797 29.4 3.3 22.9 -41.9 0.0 0.0   EBITDA   -113 797 29.4 3.3 22.9 -41.9 0.0 0.0   EBIT   -145 770 -14.8 -40.9 2.1 -62.8 0.0 0.0   Pre-tax profit (PTP)   36.5 1,001.5 199.4 322.3 -494.1 351.6 0.0 0.0   Net earnings   14.8 857.7 317.5 241.7 -494.1 351.6 0.0 0.0   Pre-tax profit without non-rec. items   36.5 1,002 199 322 -494 352 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   1,095 1,687 1,715 1,671 1,650 1,629 0.0 0.0   Shareholders equity total   14,772 14,630 12,602 12,194 11,342 11,344 10,911 10,911   Interest-bearing liabilities   974 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,870 14,879 12,874 12,469 11,550 11,436 10,911 10,911   Net Debt   -6,683 -5,864 -4,604 -5,240 -4,138 -3,886 -10,911 -10,911     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   -113 797 29.4 3.3 22.9 -41.9 0.0 0.0   Gross profit growth   -67.2% 0.0% -96.3% -88.9% 600.5% 0.0% 0.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   15,870 14,879 12,874 12,469 11,550 11,436 10,911 10,911   Balance sheet change%   -17.3% -6.2% -13.5% -3.1% -7.4% -1.0% -4.6% 0.0%   Added value   -112.6 797.1 29.4 3.3 46.2 -41.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -64 566 -16 -88 -42 -42 -1,629 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 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 (%)   128.4% 96.6% -50.3% -1,249.3% 9.0% 149.8% 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 %   0.4% 6.7% 1.7% 2.6% 1.4% 3.2% 0.0% 0.0%   ROI %   0.4% 6.8% 1.7% 2.7% 1.4% 3.2% 0.0% 0.0%   ROE %   0.1% 5.8% 2.3% 1.9% -4.2% 3.1% 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 %   93.1% 98.3% 97.9% 97.8% 98.2% 99.2% 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, %   5,934.5% -735.7% -15,672.3% -160,109.4% -18,050.4% 9,266.2% 0.0% 0.0%   Gearing %   6.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 7.4% 0.0% 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   119.3 53.0 41.1 36.4 44.0 98.0 0.0 0.0   Current Ratio   119.3 53.0 41.1 36.4 44.0 98.0 0.0 0.0   Cash and cash equivalent   7,657.3 5,864.4 4,604.4 5,240.4 4,138.2 3,885.7 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   14,651.8 9,895.6 6,818.7 4,684.0 4,807.7 5,156.7 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 3 46 -42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 3 23 -42 0 0   EBIT / employee   0 0 0 -41 2 -63 0 0   Net earnings / employee   0 0 0 242 -494 352 0 0