Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Væxthuset 1 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   13.5% 20.5% 12.6% 12.8% 13.6% 11.2% 24.0% 23.6%   Credit score (0-100)   18 6 18 17 16 21 3 4   Credit rating   BB B BB BB BB BB B B   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   10.0 172 140 731 590 561 0.0 0.0   EBITDA   10.0 39.0 6.0 77.0 5.0 14.7 0.0 0.0   EBIT   10.0 34.0 6.0 77.0 5.0 14.7 0.0 0.0   Pre-tax profit (PTP)   10.0 34.0 6.0 76.0 4.0 14.9 0.0 0.0   Net earnings   8.0 26.0 5.0 59.0 3.0 11.6 0.0 0.0   Pre-tax profit without non-rec. items   10.0 34.0 6.0 76.0 4.0 14.9 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 45.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1.0 28.0 48.0 106 110 121 0.9 0.9   Interest-bearing liabilities   13.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   43.0 95.0 81.0 261 231 266 0.9 0.9   Net Debt   -10.0 -45.0 -24.0 -199 -190 -191 -0.9 -0.9     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   10.0 172 140 731 590 561 0.0 0.0   Gross profit growth   0.0% 1,620.0% -18.6% 422.1% -19.3% -5.0% -100.0% 0.0%   Employees   1 2 2 2 1 1 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% -50.0% 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)   43 95 81 261 231 266 1 1   Balance sheet change%   87.0% 120.9% -14.7% 222.2% -11.5% 15.1% -99.7% 0.0%   Added value   10.0 39.0 6.0 77.0 5.0 14.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 40 -45 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   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 (%)   100.0% 19.8% 4.3% 10.5% 0.8% 2.6% 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 %   27.8% 49.3% 6.8% 45.0% 2.0% 6.0% 0.0% 0.0%   ROI %   100.0% 154.5% 15.4% 100.0% 4.6% 12.9% 0.0% 0.0%   ROE %   66.7% 179.3% 13.2% 76.6% 2.8% 10.1% 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 %   2.3% 29.5% 59.3% 40.6% 47.6% 45.5% 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, %   -100.0% -115.4% -400.0% -258.4% -3,800.0% -1,296.3% 0.0% 0.0%   Gearing %   1,300.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.0 0.8 2.5 1.7 1.9 1.8 0.0 0.0   Current Ratio   1.0 0.8 2.5 1.7 1.9 1.8 0.0 0.0   Cash and cash equivalent   23.0 45.0 24.0 199.0 190.0 191.0 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   1.0 -15.0 48.0 106.0 110.0 120.9 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   10 20 3 39 5 15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   10 20 3 39 5 15 0 0   EBIT / employee   10 17 3 39 5 15 0 0   Net earnings / employee   8 13 3 30 3 12 0 0