Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S. Vestergaard 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.9% 3.2% 2.7% 1.8% 1.3% 1.5% 11.7% 11.7%   Credit score (0-100)   72 55 59 71 79 76 21 21   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   1.5 0.0 0.0 15.9 529.8 120.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -16.3 -8.8 -27.0 -3.0 -15.0 -95.6 0.0 0.0   EBITDA   -16.3 -8.8 -27.0 -3.0 -15.0 -95.6 0.0 0.0   EBIT   -16.3 -8.8 -27.0 -3.0 -15.0 -95.6 0.0 0.0   Pre-tax profit (PTP)   1,526.7 8,426.3 13,202.0 8,123.3 4,464.8 5,789.7 0.0 0.0   Net earnings   1,543.3 8,611.0 13,388.2 8,400.9 4,431.5 5,884.2 0.0 0.0   Pre-tax profit without non-rec. items   1,527 8,426 13,202 8,123 4,465 5,790 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   5,432 14,043 27,431 29,797 34,229 42,113 2,530 2,530   Interest-bearing liabilities   7,235 13,628 15,054 15,501 41,148 49,727 0.0 0.0   Balance sheet total (assets)   12,675 28,035 42,866 45,619 76,559 92,208 2,530 2,530   Net Debt   7,235 13,628 15,054 15,468 41,142 49,703 -2,530 -2,530     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -16.3 -8.8 -27.0 -3.0 -15.0 -95.6 0.0 0.0   Gross profit growth   60.6% 46.2% -208.6% 88.9% -399.8% -537.3% 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)   12,675 28,035 42,866 45,619 76,559 92,208 2,530 2,530   Balance sheet change%   16.1% 121.2% 52.9% 6.4% 67.8% 20.4% -97.3% 0.0%   Added value   -16.3 -8.8 -27.0 -3.0 -15.0 -95.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 %   17.1% 45.5% 40.2% 21.2% 11.0% 9.5% 0.0% 0.0%   ROI %   17.7% 45.5% 40.3% 21.3% 11.1% 9.5% 0.0% 0.0%   ROE %   33.1% 88.4% 64.6% 29.4% 13.8% 15.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   74.4% 64.4% 64.0% 74.1% 49.9% 47.8% 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, %   -44,520.8% -155,748.0% -55,757.3% -515,240.5% -274,209.8% -51,975.5% 0.0% 0.0%   Gearing %   133.2% 97.0% 54.9% 52.0% 120.2% 118.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 8.0% 7.2% 8.2% 8.0% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.0 0.1 0.0 0.7 0.6 0.0 0.0   Current Ratio   0.2 0.0 0.1 0.0 0.7 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 33.7 5.4 24.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -2,692.1 -9,387.0 -14,261.5 -11,470.8 -11,352.6 -21,287.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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