Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vima Ejendomme 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.3% 2.7% 3.0% 3.1% 2.8% 3.0% 10.1% 10.0%   Credit score (0-100)   56 60 55 56 58 57 24 25   Credit rating   BBB BBB BBB BBB BBB BBB BB 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)  2019 2019/12 2020 2020/12 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   630 812 720 1,014 1,090 965 0.0 0.0   EBITDA   535 385 253 529 579 420 0.0 0.0   EBIT   535 347 147 414 463 303 0.0 0.0   Pre-tax profit (PTP)   96.0 132.9 -94.3 156.9 152.1 -21.9 0.0 0.0   Net earnings   52.2 102.2 -74.9 51.0 89.3 18.3 0.0 0.0   Pre-tax profit without non-rec. items   96.0 133 -94.3 157 152 -21.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   10,000 13,274 13,602 13,677 13,644 13,584 0.0 0.0   Shareholders equity total   2,860 2,953 2,878 2,929 3,018 3,037 2,967 2,967   Interest-bearing liabilities   7,013 9,879 10,209 10,192 9,935 9,932 0.0 0.0   Balance sheet total (assets)   10,395 13,468 13,662 13,801 13,727 13,654 2,967 2,967   Net Debt   6,628 9,842 10,209 10,192 9,935 9,932 -2,967 -2,967     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 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   630 812 720 1,014 1,090 965 0.0 0.0   Gross profit growth   0.0% 29.0% -11.3% 40.8% 7.4% -11.5% -100.0% 0.0%   Employees   0 0 2 2 2 2 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)   10,395 13,468 13,662 13,801 13,727 13,654 2,967 2,967   Balance sheet change%   0.0% 29.6% 1.4% 1.0% -0.5% -0.5% -78.3% 0.0%   Added value   534.6 385.1 253.2 529.4 578.9 420.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,000 3,236 221 -40 -149 -177 -13,584 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 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 (%)   84.9% 42.7% 20.4% 40.8% 42.5% 31.4% 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 %   5.2% 3.1% 1.1% 3.0% 3.4% 2.2% 0.0% 0.0%   ROI %   5.4% 3.2% 1.1% 3.1% 3.5% 2.3% 0.0% 0.0%   ROE %   1.8% 3.5% -2.6% 1.8% 3.0% 0.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   27.5% 21.9% 21.1% 21.2% 22.0% 22.2% 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, %   1,239.7% 2,555.6% 4,032.3% 1,925.4% 1,716.6% 2,363.2% 0.0% 0.0%   Gearing %   245.2% 334.5% 354.7% 348.0% 329.1% 327.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.5% 2.8% 2.4% 2.5% 3.1% 3.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.6 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.6 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   385.6 36.4 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 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   -319.9 -1,970.2 -2,571.2 -2,746.5 -2,810.9 -3,005.8 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 2019/12 2020 2020/12 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   0 0 127 265 289 210 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 127 265 289 210 0 0   EBIT / employee   0 0 73 207 232 151 0 0   Net earnings / employee   0 0 -37 26 45 9 0 0