Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VEST-FIBER 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% 1.6% 1.6%   Bankruptcy risk   0.9% 1.2% 0.7% 0.8% 0.9% 0.7% 6.6% 6.6%   Credit score (0-100)   90 82 95 91 90 92 36 36   Credit rating   A A AA AA A AA BBB BBB   Credit limit (kDKK)   2,110.7 537.5 4,257.7 4,338.8 5,021.5 8,947.3 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   9,191 4,008 16,310 26,893 22,467 35,506 0.0 0.0   EBITDA   6,707 2,007 14,226 25,337 20,754 33,909 0.0 0.0   EBIT   6,408 1,677 14,017 25,080 20,531 33,659 0.0 0.0   Pre-tax profit (PTP)   5,439.0 1,652.5 9,708.4 25,223.8 20,054.7 32,478.4 0.0 0.0   Net earnings   4,240.1 1,288.7 7,572.6 19,524.2 15,625.2 25,333.0 0.0 0.0   Pre-tax profit without non-rec. items   5,439 1,653 9,708 25,224 20,055 32,478 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   917 547 803 783 559 515 0.0 0.0   Shareholders equity total   26,766 28,055 35,627 35,072 50,776 76,110 15,985 15,985   Interest-bearing liabilities   31,973 34,925 31,284 27,793 37,984 10,921 0.0 0.0   Balance sheet total (assets)   67,723 71,387 80,475 83,808 120,737 128,223 15,985 15,985   Net Debt   31,889 34,769 29,628 27,559 31,394 6,608 -15,985 -15,985     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   9,191 4,008 16,310 26,893 22,467 35,506 0.0 0.0   Gross profit growth   -29.5% -56.4% 306.9% 64.9% -16.5% 58.0% -100.0% 0.0%   Employees   7 5 6 4 4 3 0 0   Employee growth %   -36.4% -28.6% 20.0% -33.3% 0.0% -25.0% -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)   67,723 71,387 80,475 83,808 120,737 128,223 15,985 15,985   Balance sheet change%   0.7% 5.4% 12.7% 4.1% 44.1% 6.2% -87.5% 0.0%   Added value   6,706.9 2,007.4 14,226.3 25,336.5 20,787.6 33,909.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -156 -701 47 -277 -447 -294 -515 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 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 (%)   69.7% 41.8% 85.9% 93.3% 91.4% 94.8% 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 %   12.7% 5.2% 18.7% 32.4% 20.9% 27.7% 0.0% 0.0%   ROI %   14.6% 6.0% 21.8% 41.0% 28.2% 39.2% 0.0% 0.0%   ROE %   17.0% 4.7% 23.8% 55.2% 36.4% 39.9% 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 %   39.5% 39.3% 44.3% 41.8% 42.1% 59.4% 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, %   475.5% 1,732.0% 208.3% 108.8% 151.3% 19.5% 0.0% 0.0%   Gearing %   119.5% 124.5% 87.8% 79.2% 74.8% 14.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 5.9% 13.6% 4.8% 4.0% 8.1% 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   2.4 2.1 2.3 2.0 1.7 1.9 0.0 0.0   Current Ratio   2.8 2.7 2.9 2.6 2.3 2.5 0.0 0.0   Cash and cash equivalent   83.8 156.6 1,655.9 233.8 6,589.0 4,313.1 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   42,967.4 44,677.4 51,995.8 51,421.0 67,483.1 75,594.5 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   958 401 2,371 6,334 5,197 11,303 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   958 401 2,371 6,334 5,189 11,303 0 0   EBIT / employee   915 335 2,336 6,270 5,133 11,220 0 0   Net earnings / employee   606 258 1,262 4,881 3,906 8,444 0 0