Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vestjysk Rail & Montage 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  2017 N/A 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% 1.8%   Bankruptcy risk   0.0% 3.3% 2.4% 3.1% 4.0% 22.8% 20.4% 17.2%   Credit score (0-100)   0 56 65 56 48 3 4 10   Credit rating   N/A BBB BBB BBB BBB B B BB   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)  2017 N/A 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   0.0 1,057 1,075 922 846 -599 0.0 0.0   EBITDA   0.0 742 478 485 434 -751 0.0 0.0   EBIT   0.0 617 283 96.7 68.0 -810 0.0 0.0   Pre-tax profit (PTP)   0.0 615.0 277.7 78.5 59.6 -827.9 0.0 0.0   Net earnings   0.0 478.8 215.0 59.2 46.1 -811.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 615 278 78.5 59.6 -828 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 227 445 582 550 0.0 0.0 0.0   Shareholders equity total   0.0 529 690 694 683 -185 -235 -235   Interest-bearing liabilities   0.0 51.6 0.0 0.0 0.0 0.0 235 235   Balance sheet total (assets)   0.0 809 1,123 1,034 1,094 138 0.0 0.0   Net Debt   0.0 -449 -521 -202 -325 -106 235 235     See the entire balance sheet 1000.0 Volume  2017 N/A 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   0.0 1,057 1,075 922 846 -599 0.0 0.0   Gross profit growth   0.0% 0.0% 1.7% -14.2% -8.2% 0.0% 0.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 809 1,123 1,034 1,094 138 0 0   Balance sheet change%   0.0% 0.0% 38.8% -7.9% 5.8% -87.4% -100.0% 0.0%   Added value   0.0 742.0 478.3 485.5 456.8 -750.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 102 23 -251 -399 -609 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 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 (%)   0.0% 58.4% 26.4% 10.5% 8.0% 135.1% 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 %   0.0% 76.3% 29.3% 9.0% 6.4% -114.9% 0.0% 0.0%   ROI %   0.0% 104.7% 43.7% 13.6% 9.7% -232.6% 0.0% 0.0%   ROE %   0.0% 90.5% 35.3% 8.6% 6.7% -197.6% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 65.4% 61.4% 67.1% 62.5% -57.3% -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, %   0.0% -60.6% -108.8% -41.6% -74.9% 14.1% 0.0% 0.0%   Gearing %   0.0% 9.8% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 9.1% 22.4% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 2.1 1.6 1.4 1.3 0.4 0.0 0.0   Current Ratio   0.0 2.1 1.6 1.4 1.3 0.4 0.0 0.0   Cash and cash equivalent   0.0 501.0 520.5 202.1 325.3 106.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 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   0.0 311.3 262.8 110.9 126.0 -185.3 -117.6 -117.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 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   0 742 478 485 457 -751 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 742 478 485 434 -751 0 0   EBIT / employee   0 617 283 97 68 -810 0 0   Net earnings / employee   0 479 215 59 46 -811 0 0