Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. VEJGAARD 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.7% 0.9% 0.9% 1.1% 0.8% 0.9% 6.8% 6.8%   Credit score (0-100)   95 90 89 84 92 88 11 11   Credit rating   AA A A A AA A BBB BBB   Credit limit (kDKK)   1,481.7 1,121.7 1,192.6 672.3 1,220.5 1,097.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 53.9 -18.0 -26.9 0.0 0.0 0.0   EBITDA   -293 -289 -375 -389 -431 -451 0.0 0.0   EBIT   -293 -289 -375 -389 -431 -451 0.0 0.0   Pre-tax profit (PTP)   728.0 933.8 1,396.2 -1,006.4 499.7 906.0 0.0 0.0   Net earnings   611.9 827.2 1,126.9 -1,020.3 469.9 880.9 0.0 0.0   Pre-tax profit without non-rec. items   728 934 1,396 -1,006 500 906 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 2,100 0.0 0.0 0.0 0.0   Shareholders equity total   16,389 15,216 16,043 14,523 14,493 14,374 13,499 13,499   Interest-bearing liabilities   0.0 0.0 2,266 966 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,444 15,367 18,737 15,572 14,576 14,458 13,499 13,499   Net Debt   -9,925 -9,057 -6,826 -7,201 -10,156 -10,059 -13,499 -13,499     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 53.9 -18.0 -26.9 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -49.4% 0.0% 0.0% 0.0%   Employees   1 1 1 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)   16,444 15,367 18,737 15,572 14,576 14,458 13,499 13,499   Balance sheet change%   1.9% -6.6% 21.9% -16.9% -6.4% -0.8% -6.6% 0.0%   Added value   -293.3 -289.2 -375.4 -389.1 -431.0 -451.2 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 2,100 -2,100 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% -697.1% 2,159.3% 1,600.8% 0.0% 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 %   4.5% 5.9% 8.2% 2.3% 3.4% 6.2% 0.0% 0.0%   ROI %   4.5% 5.9% 8.4% 2.3% 3.4% 6.3% 0.0% 0.0%   ROE %   3.8% 5.2% 7.2% -6.7% 3.2% 6.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.7% 99.0% 85.6% 93.3% 99.4% 99.4% 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, %   3,384.2% 3,132.1% 1,818.3% 1,850.8% 2,356.4% 2,229.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 14.1% 6.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.5% 86.2% 2.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   217.1 60.2 3.4 7.8 122.0 119.8 0.0 0.0   Current Ratio   217.1 60.2 3.4 7.8 122.0 119.8 0.0 0.0   Cash and cash equivalent   9,925.0 9,057.5 9,091.4 8,167.5 10,156.3 10,059.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,454.6 78.8 -2,606.7 -699.5 76.0 1,102.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -293 -289 -375 -389 -431 -451 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -293 -289 -375 -389 -431 -451 0 0   EBIT / employee   -293 -289 -375 -389 -431 -451 0 0   Net earnings / employee   612 827 1,127 -1,020 470 881 0 0