Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vestfejer 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   1.2% 1.2% 1.2% 1.3% 1.2% 1.3% 8.4% 8.4%   Credit score (0-100)   84 82 82 79 81 79 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   262.5 224.5 349.5 200.6 413.6 365.1 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   -10.0 -10.0 -10.8 -16.1 -13.1 -14.4 0.0 0.0   EBITDA   -10.0 -10.0 -10.8 -16.1 -13.1 -14.4 0.0 0.0   EBIT   -10.0 -10.0 -10.8 -16.1 -13.1 -14.4 0.0 0.0   Pre-tax profit (PTP)   987.3 1,084.0 912.6 1,336.8 866.6 1,574.3 0.0 0.0   Net earnings   986.9 1,084.2 919.0 1,343.2 864.3 1,509.1 0.0 0.0   Pre-tax profit without non-rec. items   987 1,084 913 1,337 867 1,574 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9,884 10,860 11,669 12,899 13,649 15,040 14,867 14,867   Interest-bearing liabilities   0.0 0.0 0.0 0.0 3,003 2,702 0.0 0.0   Balance sheet total (assets)   10,109 10,877 11,841 12,972 16,725 18,026 14,867 14,867   Net Debt   -20.8 -3,079 -4,778 -3,631 -8,287 -8,998 -14,867 -14,867     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   -10.0 -10.0 -10.8 -16.1 -13.1 -14.4 0.0 0.0   Gross profit growth   -26.5% 0.0% -7.8% -49.3% 18.4% -9.5% 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)   10,109 10,877 11,841 12,972 16,725 18,026 14,867 14,867   Balance sheet change%   -38.5% 7.6% 8.9% 9.5% 28.9% 7.8% -17.5% 0.0%   Added value   -10.0 -10.0 -10.8 -16.1 -13.1 -14.4 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 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   7.4% 10.3% 8.3% 11.1% 6.2% 9.3% 0.0% 0.0%   ROI %   7.6% 10.5% 8.4% 11.2% 6.2% 9.4% 0.0% 0.0%   ROE %   7.7% 10.5% 8.2% 10.9% 6.5% 10.5% 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 %   97.8% 99.8% 98.5% 99.4% 81.6% 83.4% 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, %   208.1% 30,788.6% 44,341.3% 22,572.0% 63,138.5% 62,592.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 22.0% 18.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 0.0% 0.0% 0.0% 3.2% 1.7% 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   7.1 315.9 39.5 90.1 4.1 5.1 0.0 0.0   Current Ratio   7.1 315.9 39.5 90.1 4.1 5.1 0.0 0.0   Cash and cash equivalent   20.8 3,078.9 4,777.8 3,631.2 11,290.0 11,699.2 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   1,370.0 5,261.4 6,627.1 6,474.6 9,565.9 12,163.4 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 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