Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vision Ejendomme Holding A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   0.7% 0.9% 0.8% 0.8% 0.7% 0.7% 6.7% 6.8%   Credit score (0-100)   95 91 92 90 95 94 35 35   Credit rating   AA A AA A AA AA BBB BBB   Credit limit (kDKK)   6,853.8 9,489.3 16,864.5 22,931.2 87,034.8 90,336.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   28.3 661 616 -3,208 4,488 256 0.0 0.0   EBITDA   -18.9 661 616 -2,037 -1,066 256 0.0 0.0   EBIT   -22.4 931 727 -3,208 3,180 256 0.0 0.0   Pre-tax profit (PTP)   18,587.9 52,138.7 82,632.0 83,166.0 258,873.0 96,527.0 0.0 0.0   Net earnings   18,649.0 51,861.0 82,518.0 83,569.0 257,693.0 94,721.0 0.0 0.0   Pre-tax profit without non-rec. items   18,588 52,409 82,743 83,166 258,873 96,527 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   8,076 8,815 8,925 7,754 0.0 0.0 0.0 0.0   Shareholders equity total   64,941 124,796 207,315 290,992 923,129 1,001,666 363,321 363,321   Interest-bearing liabilities   9,153 19,118 8,337 20,629 12,982 3,776 0.0 0.0   Balance sheet total (assets)   74,129 144,739 216,307 312,463 936,559 1,008,647 363,321 363,321   Net Debt   -12,143 12,062 8,198 13,838 8,897 3,464 -363,321 -363,321     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   28.3 661 616 -3,208 4,488 256 0.0 0.0   Gross profit growth   -94.8% 2,231.4% -6.8% 0.0% 0.0% -94.3% -100.0% 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)   74,129 144,739 216,307 312,463 936,559 1,008,647 363,321 363,321   Balance sheet change%   25.5% 95.3% 49.4% 44.5% 199.7% 7.7% -64.0% 0.0%   Added value   -18.9 931.0 727.0 -3,208.0 3,180.0 256.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6,543 739 110 -1,171 -7,754 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 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -79.0% 140.9% 118.0% 100.0% 70.9% 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 %   28.2% 48.0% 45.9% 31.6% 41.8% 10.0% 0.0% 0.0%   ROI %   28.3% 48.0% 46.0% 31.6% 41.8% 10.0% 0.0% 0.0%   ROE %   33.5% 54.7% 49.7% 33.5% 42.4% 9.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   87.6% 86.2% 95.8% 93.1% 98.6% 99.3% 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, %   64,186.8% 1,825.6% 1,330.8% -679.3% -834.6% 1,353.1% 0.0% 0.0%   Gearing %   14.1% 15.3% 4.0% 7.1% 1.4% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 0.5% 0.9% 3.0% 13.1% 4.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   8.4 2.8 8.0 2.5 30.6 56.7 0.0 0.0   Current Ratio   8.4 2.8 8.0 2.5 30.6 56.7 0.0 0.0   Cash and cash equivalent   21,296.7 7,056.5 139.0 6,791.0 4,085.0 312.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   24,516.1 25,321.4 21,338.0 23,389.0 398,093.0 388,496.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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