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  2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   28.2% 19.6% 26.7% 6.5% 6.3% 5.3% 6.0% 5.9%   Credit score (0-100)   3 6 2 36 36 42 39 39   Credit rating   B B B BBB 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)  2019 2020/6 2020 2021/6 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   9,616 17,090 3,949 9,114 12,762 14,086 0.0 0.0   EBITDA   -7,016 -1,483 -7,344 -14,717 -9,275 -8,030 0.0 0.0   EBIT   -7,951 -1,999 -7,631 -15,658 -9,860 -8,594 0.0 0.0   Pre-tax profit (PTP)   -8,454.1 -2,235.5 -8,050.6 -10,537.8 -9,956.9 -8,711.5 0.0 0.0   Net earnings   -7,054.1 -2,235.5 -8,766.7 -8,145.9 -7,759.7 -8,711.5 0.0 0.0   Pre-tax profit without non-rec. items   -8,454 -2,235 -8,051 -10,538 -9,957 -8,712 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   466 158 56.0 778 885 711 0.0 0.0   Shareholders equity total   -8,168 -5,703 -14,470 6,130 3,320 5,077 4,442 4,442   Interest-bearing liabilities   5,020 2,999 8,940 386 1,833 339 0.0 0.0   Balance sheet total (assets)   11,428 7,841 9,697 15,790 13,750 13,793 4,442 4,442   Net Debt   2,211 2,548 5,298 -254 1,242 -1,120 -3,427 -3,427     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 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   9,616 17,090 3,949 9,114 12,762 14,086 0.0 0.0   Gross profit growth   -59.7% 77.7% -76.9% 130.8% 40.0% 10.4% -100.0% 0.0%   Employees   35 37 31 38 37 39 0 0   Employee growth %   -12.5% 5.7% -16.2% 22.6% -2.6% 5.4% -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)   11,428 7,841 9,697 15,790 13,750 13,793 4,442 4,442   Balance sheet change%   -16.8% -31.4% 23.7% 62.8% -12.9% 0.3% -67.8% 0.0%   Added value   -7,016.1 -1,483.1 -7,343.5 -14,717.1 -8,919.4 -8,030.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,655 -932 850 -389 -1,330 -17 -711 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 2020/6 2020 2021/6 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 (%)   -82.7% -11.7% -193.3% -171.8% -77.3% -61.0% 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 %   -46.1% -12.1% -40.5% -52.2% -66.8% -62.4% 0.0% 0.0%   ROI %   -144.3% -39.1% -109.1% -123.8% -161.3% -157.7% 0.0% 0.0%   ROE %   -56.1% -23.2% -100.0% -102.9% -164.2% -207.5% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -41.7% -42.1% -59.9% 38.8% 24.1% 36.8% 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, %   -31.5% -171.8% -72.1% 1.7% -13.4% 13.9% 0.0% 0.0%   Gearing %   -61.5% -52.6% -61.8% 6.3% 55.2% 6.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.5% 5.9% 7.0% 2.2% 8.7% 10.9% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.6 1.1 0.6 2.2 1.7 2.0 0.0 0.0   Current Ratio   0.6 1.1 0.6 2.2 1.7 2.0 0.0 0.0   Cash and cash equivalent   2,809.0 451.5 3,641.4 640.3 591.8 1,459.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 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   -7,847.2 872.6 -4,796.9 7,473.2 5,049.9 6,114.1 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 2020/6 2020 2021/6 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   -200 -40 -237 -387 -241 -206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -200 -40 -237 -387 -251 -206 0 0   EBIT / employee   -227 -54 -246 -412 -266 -220 0 0   Net earnings / employee   -202 -60 -283 -214 -210 -223 0 0