Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FORLAGET VALLENTIN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.3%   Bankruptcy risk   9.6% 9.6% 10.0% 5.3% 14.4% 0.0% 18.4% 16.3%   Credit score (0-100)   28 27 26 42 14 0 7 11   Credit rating   BB BB BB BBB BB N/A 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales   0 0 1,322 0 0 0 0 0   Gross profit   498 414 539 543 291 0.0 0.0 0.0   EBITDA   99.7 114 54.3 148 -90.3 0.0 0.0 0.0   EBIT   57.5 76.6 16.7 146 -90.3 0.0 0.0 0.0   Pre-tax profit (PTP)   49.1 75.8 14.4 140.0 -95.2 0.0 0.0 0.0   Net earnings   38.2 57.5 10.8 107.6 -75.1 0.0 0.0 0.0   Pre-tax profit without non-rec. items   49.1 75.8 14.4 140 -95.2 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Tangible assets total   76.7 39.1 1.6 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   16.1 73.5 84.3 192 117 0.0 0.0 0.0   Interest-bearing liabilities   108 54.0 81.8 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   631 491 605 753 488 0.0 0.0 0.0   Net Debt   -124 -122 -251 -489 -212 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales   0 0 1,322 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   498 414 539 543 291 0.0 0.0 0.0   Gross profit growth   66.4% -17.0% 30.1% 0.9% -46.4% -100.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   631 491 605 753 488 0 0 0   Balance sheet change%   22.4% -22.1% 23.1% 24.5% -35.3% -100.0% 0.0% 0.0%   Added value   99.7 114.2 54.3 148.0 -88.7 0.0 0.0 0.0   Added value %   0.0% 0.0% 4.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -84 -75 -75 -3 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 0.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 4.1% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 1.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   11.5% 18.5% 3.1% 26.9% -31.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 3.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 1.1% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   9.9% 13.7% 3.1% 21.6% -14.5% 0.0% 0.0% 0.0%   ROI %   35.5% 60.8% 11.4% 81.7% -58.4% 0.0% 0.0% 0.0%   ROE %   14.4% 128.3% 13.7% 77.9% -48.6% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Equity ratio %   2.5% 15.0% 13.9% 25.5% 24.0% 0.0% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 39.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 14.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -124.6% -106.9% -463.3% -330.7% 234.9% 0.0% 0.0% 0.0%   Gearing %   674.8% 73.4% 97.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 1.0% 3.4% 15.5% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Quick Ratio   0.5 0.7 0.8 1.1 0.9 0.0 0.0 0.0   Current Ratio   0.8 1.0 1.1 1.3 1.2 0.0 0.0 0.0   Cash and cash equivalent   232.7 176.0 333.2 489.4 212.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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 0.0 164.2 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 42.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -101.2 13.0 48.4 179.9 76.3 0.0 0.0 0.0   Net working capital %   0.0% 0.0% 3.7% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0