Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VENDSYSSEL FF 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 2019/6 2019 2020/6 2020 2021/6 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% 1.7% 1.7%   Bankruptcy risk   11.3% 23.8% 10.4% 20.3% 5.1% 5.3% 6.1% 6.0%   Credit score (0-100)   23 4 23 5 42 41 38 39   Credit rating   BB B BB B BBB BBB BBB BBB   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 2019/6 2019 2020/6 2020 2021/6 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   23,889 9,616 17,090 3,949 9,114 13,924 0.0 0.0   EBITDA   -2,771 -7,016 -1,483 -7,344 -14,717 -9,275 0.0 0.0   EBIT   -3,552 -7,951 -1,999 -7,631 -15,658 -9,860 0.0 0.0   Pre-tax profit (PTP)   -3,796.0 -8,454.1 -2,235.5 -8,050.6 -10,537.8 -9,956.9 0.0 0.0   Net earnings   -3,796.0 -7,054.1 -2,235.5 -8,766.7 -8,145.9 -7,759.7 0.0 0.0   Pre-tax profit without non-rec. items   -3,796 -8,454 -2,235 -8,051 -10,538 -9,957 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   756 466 158 56.0 778 885 0.0 0.0   Shareholders equity total   -1,114 -8,168 -5,703 -14,470 6,130 3,320 2,814 2,814   Interest-bearing liabilities   4,804 5,020 6,185 11,365 2,205 3,410 0.0 0.0   Balance sheet total (assets)   13,732 11,428 7,841 9,697 15,790 13,750 2,814 2,814   Net Debt   4,114 2,211 5,733 7,723 1,565 2,818 -2,519 -2,519     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 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   23,889 9,616 17,090 3,949 9,114 13,924 0.0 0.0   Gross profit growth   107.2% -59.7% 77.7% -76.9% 130.8% 52.8% -100.0% 0.0%   Employees   40 35 37 31 38 37 0 0   Employee growth %   53.8% -12.5% 5.7% -16.2% 22.6% -2.6% -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)   13,732 11,428 7,841 9,697 15,790 13,750 2,814 2,814   Balance sheet change%   138.7% -16.8% -31.4% 23.7% 62.8% -12.9% -79.5% 0.0%   Added value   -2,771.0 -7,016.1 -1,483.1 -7,343.5 -15,370.1 -9,274.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -348 -1,655 -932 850 -389 -1,330 -885 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 2019/6 2019 2020/6 2020 2021/6 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 (%)   -14.9% -82.7% -11.7% -193.3% -171.8% -70.8% 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 %   -30.9% -46.1% -12.1% -40.5% -52.2% -66.8% 0.0% 0.0%   ROI %   -133.1% -144.3% -29.8% -77.8% -98.9% -126.2% 0.0% 0.0%   ROE %   -39.0% -56.1% -23.2% -100.0% -102.9% -164.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   22.9% -41.7% -42.1% -59.9% 38.8% 24.1% 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, %   -148.5% -31.5% -386.6% -105.2% -10.6% -30.4% 0.0% 0.0%   Gearing %   -431.2% -61.5% -108.4% -78.5% 36.0% 102.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.6% 10.5% 4.2% 4.8% 1.5% 3.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.2 0.6 1.1 0.6 2.2 1.7 0.0 0.0   Current Ratio   1.2 0.6 1.1 0.6 2.2 1.7 0.0 0.0   Cash and cash equivalent   690.0 2,809.0 451.5 3,641.4 640.3 591.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 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   2,268.0 -7,847.2 872.6 -4,796.9 7,473.2 5,049.9 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 2019/6 2019 2020/6 2020 2021/6 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   -69 -200 -40 -237 -404 -251 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -69 -200 -40 -237 -387 -251 0 0   EBIT / employee   -89 -227 -54 -246 -412 -266 0 0   Net earnings / employee   -95 -202 -60 -283 -214 -210 0 0