VESTEGNENS BOLIGADMINISTRATION ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Bankruptcy risk for industry  0.9% 0.9% 0.9% 0.9% 0.9%  
Bankruptcy risk  5.8% 6.6% 4.7% 3.4% 3.6%  
Credit score (0-100)  41 37 45 53 52  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Net sales  4,479 5,318 6,721 0 0  
Gross profit  1,035 909 2,596 2,458 3,337  
EBITDA  36.5 25.1 1,404 1,283 2,175  
EBIT  36.5 25.1 1,404 1,283 1,959  
Pre-tax profit (PTP)  36.5 25.1 1,403.9 1,282.6 1,960.8  
Net earnings  36.5 25.1 1,403.9 1,282.6 -1,767.9  
Pre-tax profit without non-rec. items  36.5 25.1 1,404 1,283 1,961  

 
See the entire income statement

Balance sheet (kDKK) 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Tangible assets total  2,106 2,698 2,888 10,863 12,969  
Shareholders equity total  3,786 3,862 3,792 11,626 9,845  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 538  
Balance sheet total (assets)  3,786 3,862 3,792 11,626 13,123  

Net Debt  -743 -583 -324 -181 538  
 
See the entire balance sheet

Volume 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Net sales  4,479 5,318 6,721 0 0  
Net sales growth  0.8% 18.7% 26.4% -100.0% 0.0%  
Gross profit  1,035 909 2,596 2,458 3,337  
Gross profit growth  -66.1% -12.2% 185.8% -5.3% 35.8%  
Employees  0 0 0 3 3  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,786 3,862 3,792 11,626 13,123  
Balance sheet change%  6.6% 2.0% -1.8% 206.5% 12.9%  
Added value  36.5 25.1 1,403.9 1,283.3 2,175.4  
Added value %  0.8% 0.5% 20.9% 0.0% 0.0%  
Investments  0 592 190 7,975 1,308  

Net sales trend  1.0 2.0 3.0 -1.0 0.0  
EBIT trend  2.0 3.0 4.0 5.0 5.0  

Profitability 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
EBITDA %  0.8% 0.5% 20.9% 0.0% 0.0%  
EBIT %  0.8% 0.5% 20.9% 0.0% 0.0%  
EBIT to gross profit (%)  3.5% 2.8% 54.1% 52.2% 58.7%  
Net Earnings %  0.8% 0.5% 20.9% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  0.8% 0.5% 20.9% 0.0% 0.0%  
Pre tax profit less extraordinaries %  0.8% 0.5% 20.9% 0.0% 0.0%  
ROA %  1.0% 0.7% 36.7% 16.6% 15.8%  
ROI %  1.0% 0.7% 36.7% 16.6% 17.8%  
ROE %  1.0% 0.7% 36.7% 16.6% -16.5%  

Solidity 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Equity ratio %  100.0% 100.0% 100.0% 100.0% 75.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  -16.6% -11.0% -4.8% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -2,034.3% -2,322.2% -23.0% -14.1% 24.8%  
Gearing %  0.0% 0.0% 0.0% 0.0% 5.5%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Quick Ratio  0.0 0.0 0.0 0.0 0.0  
Current Ratio  0.0 0.0 0.0 0.0 0.0  
Cash and cash equivalent  742.6 583.0 323.6 181.4 0.0  

Capital use efficiency 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  24.5% 11.0% 4.8% 0.0% 0.0%  
Net working capital  1,099.7 583.0 323.6 181.4 -3,123.5  
Net working capital %  24.5% 11.0% 4.8% 0.0% 0.0%  

Employee efficiency 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 428 725  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 428 725  
EBIT / employee  0 0 0 428 653  
Net earnings / employee  0 0 0 428 -589