Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VESTHARDT ESTATE 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% 1.1% 1.1%   Bankruptcy risk   4.5% 5.1% 3.1% 4.3% 5.9% 3.4% 8.1% 8.1%   Credit score (0-100)   48 45 56 46 39 53 30 30   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   -996 -426 -359 -212 366 -59.9 0.0 0.0   EBITDA   -1,168 -435 -359 -212 366 -59.9 0.0 0.0   EBIT   -1,553 -821 1,546 1,013 -2,638 1,440 0.0 0.0   Pre-tax profit (PTP)   -1,904.4 -2,778.5 -2,529.4 -1,470.2 -4,557.0 265.8 0.0 0.0   Net earnings   -1,867.7 -2,309.0 -2,356.3 -1,219.6 -3,567.3 -180.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,904 -2,778 -2,529 -1,470 -4,557 266 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   11,878 11,492 28,779 30,004 27,000 28,500 0.0 0.0   Shareholders equity total   6,442 3,448 13,756 12,537 8,970 8,789 8,539 8,539   Interest-bearing liabilities   9,994 9,818 10,218 11,521 14,292 12,903 0.0 0.0   Balance sheet total (assets)   16,711 18,130 35,880 34,294 31,250 30,777 8,539 8,539   Net Debt   9,894 8,127 9,521 11,357 14,187 12,895 -8,539 -8,539     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   -996 -426 -359 -212 366 -59.9 0.0 0.0   Gross profit growth   -96.7% 57.3% 15.7% 40.9% 0.0% 0.0% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   16,711 18,130 35,880 34,294 31,250 30,777 8,539 8,539   Balance sheet change%   -14.6% 8.5% 97.9% -4.4% -8.9% -1.5% -72.3% 0.0%   Added value   -1,167.5 -434.9 1,680.9 1,147.9 -2,503.2 1,440.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -772 -772 17,152 1,091 -3,008 1,500 -28,500 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 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 (%)   155.9% 192.7% -430.5% -477.6% -720.5% -2,406.3% 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 %   -8.0% -4.0% 6.9% 3.3% -7.6% 9.7% 0.0% 0.0%   ROI %   -8.1% -4.1% 7.1% 3.4% -8.7% 12.8% 0.0% 0.0%   ROE %   -24.3% -46.7% -27.4% -9.3% -33.2% -2.0% 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 %   38.5% 19.0% 38.3% 36.6% 28.7% 28.6% 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, %   -847.4% -1,868.6% -2,651.2% -5,353.6% 3,875.1% -21,544.9% 0.0% 0.0%   Gearing %   155.1% 284.7% 74.3% 91.9% 159.3% 146.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 21.0% 43.9% 24.3% 16.0% 20.1% 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   12.2 7.1 8.3 1.7 0.7 0.5 0.0 0.0   Current Ratio   12.2 7.1 8.3 1.7 0.7 0.5 0.0 0.0   Cash and cash equivalent   100.6 1,690.9 696.6 164.2 104.8 7.9 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   4,435.9 5,022.2 5,564.0 1,537.0 -1,756.2 -2,624.0 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   -1,168 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,168 0 0 0 0 0 0 0   EBIT / employee   -1,553 0 0 0 0 0 0 0   Net earnings / employee   -1,868 0 0 0 0 0 0 0