Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VMC Ejendomme 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% 0.3% 0.3%   Bankruptcy risk   1.2% 1.1% 1.0% 0.9% 1.4% 0.8% 8.3% 8.3%   Credit score (0-100)   85 85 86 87 77 90 29 29   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   239.1 353.9 465.0 606.5 68.0 819.8 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   1,367 1,278 1,377 1,542 1,282 1,848 0.0 0.0   EBITDA   1,170 1,278 1,377 1,542 1,282 1,848 0.0 0.0   EBIT   736 803 716 881 621 1,178 0.0 0.0   Pre-tax profit (PTP)   458.2 160.1 286.6 432.9 296.7 624.7 0.0 0.0   Net earnings   357.4 143.0 225.1 591.2 3.1 498.3 0.0 0.0   Pre-tax profit without non-rec. items   458 160 287 433 297 625 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   26,924 37,988 37,403 36,742 36,081 35,846 0.0 0.0   Shareholders equity total   7,432 7,575 7,800 8,391 8,394 8,892 8,642 8,642   Interest-bearing liabilities   16,904 28,875 26,694 28,504 24,690 25,727 0.0 0.0   Balance sheet total (assets)   27,023 39,746 38,410 41,171 37,111 38,586 8,642 8,642   Net Debt   16,815 27,117 25,791 28,063 23,674 24,982 -8,642 -8,642     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   1,367 1,278 1,377 1,542 1,282 1,848 0.0 0.0   Gross profit growth   0.0% -6.4% 7.7% 12.0% -16.9% 44.2% -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)   27,023 39,746 38,410 41,171 37,111 38,586 8,642 8,642   Balance sheet change%   0.0% 47.1% -3.4% 7.2% -9.9% 4.0% -77.6% 0.0%   Added value   1,169.9 1,278.5 1,377.2 1,542.1 1,281.7 1,848.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   26,490 10,589 -1,245 -1,322 -1,322 -906 -35,846 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 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 (%)   53.8% 62.8% 52.0% 57.1% 48.4% 63.7% 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 %   2.7% 2.4% 1.8% 2.2% 1.6% 3.1% 0.0% 0.0%   ROI %   2.8% 2.5% 1.9% 2.3% 1.6% 3.0% 0.0% 0.0%   ROE %   4.8% 1.9% 2.9% 7.3% 0.0% 5.8% 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 %   27.5% 19.1% 20.3% 20.4% 24.2% 24.5% 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, %   1,437.3% 2,121.0% 1,872.7% 1,819.7% 1,847.1% 1,351.6% 0.0% 0.0%   Gearing %   227.5% 381.2% 342.2% 339.7% 294.1% 289.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.8% 1.6% 1.6% 1.2% 2.2% 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 0.3 0.2 0.1 0.3 0.1 0.0 0.0   Current Ratio   0.0 0.3 0.2 0.7 0.3 0.1 0.0 0.0   Cash and cash equivalent   88.2 1,758.1 903.4 441.3 1,015.2 745.2 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   -6,846.6 -4,850.9 -4,881.5 -1,781.8 -2,417.6 -4,899.3 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