Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VFC 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  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.9% 1.2% 0.8% 0.8% 2.0% 0.7% 8.3% 8.3%   Credit score (0-100)   91 84 91 90 68 93 30 30   Credit rating   A A AA AA A AA BB BB   Credit limit (kDKK)   419.9 115.3 619.6 2,398.4 1.4 1,672.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,051 1,472 3,179 13,556 -1,900 2,212 0.0 0.0   EBITDA   2,051 1,472 3,179 13,556 -1,900 2,212 0.0 0.0   EBIT   2,047 1,129 3,179 23,941 -5,096 2,562 0.0 0.0   Pre-tax profit (PTP)   1,060.3 297.6 1,973.0 12,373.9 -3,423.7 960.7 0.0 0.0   Net earnings   827.0 232.1 1,539.0 9,699.3 -2,684.9 558.3 0.0 0.0   Pre-tax profit without non-rec. items   1,055 -44.8 1,973 22,759 -6,620 1,311 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   48,000 72,400 72,888 84,000 81,000 79,500 0.0 0.0   Shareholders equity total   3,897 3,227 5,432 17,023 16,472 16,550 14,989 14,989   Interest-bearing liabilities   40,468 63,435 62,857 61,612 62,341 60,831 0.0 0.0   Balance sheet total (assets)   49,168 73,007 74,201 84,993 82,949 81,419 14,989 14,989   Net Debt   39,761 63,418 62,708 61,471 62,323 60,385 -14,989 -14,989     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e 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   2,051 1,472 3,179 13,556 -1,900 2,212 0.0 0.0   Gross profit growth   9.4% -28.3% 116.0% 326.5% 0.0% 0.0% -100.0% 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)   49,168 73,007 74,201 84,993 82,949 81,419 14,989 14,989   Balance sheet change%   0.4% 48.5% 1.6% 14.5% -2.4% -1.8% -81.6% 0.0%   Added value   2,046.5 1,129.3 3,178.5 23,941.0 -5,096.2 2,562.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   162 24,400 488 11,113 -3,000 -1,500 -79,500 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e 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 (%)   99.8% 76.7% 100.0% 176.6% 268.2% 115.8% 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 %   4.2% 1.9% 5.0% 30.1% -6.0% 3.5% 0.0% 0.0%   ROI %   4.5% 2.0% 5.4% 31.9% -6.2% 3.6% 0.0% 0.0%   ROE %   20.8% 6.5% 35.5% 86.4% -16.0% 3.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   7.9% 4.4% 7.3% 20.0% 19.9% 20.3% 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, %   1,938.3% 4,309.1% 1,972.9% 453.5% -3,280.1% 2,729.5% 0.0% 0.0%   Gearing %   1,038.6% 1,965.6% 1,157.1% 361.9% 378.5% 367.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.3% 2.7% 1.9% 2.6% 2.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   706.5 17.6 149.4 140.2 18.7 446.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e 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   -17,832.4 -30,700.0 -30,554.6 -30,870.9 -30,343.5 -29,923.4 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  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e 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