Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vildmo 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.0% 6.0%   Bankruptcy risk   13.2% 3.0% 5.5% 4.5% 4.6% 3.1% 16.1% 16.1%   Credit score (0-100)   19 58 41 45 45 56 11 11   Credit rating   BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 77.5 22.3 145 88.2 154 0.0 0.0   EBITDA   0.0 77.5 22.3 145 88.2 154 0.0 0.0   EBIT   0.0 77.5 -7.7 115 83.9 149 0.0 0.0   Pre-tax profit (PTP)   0.0 60.7 -117.0 78.4 48.5 118.4 0.0 0.0   Net earnings   0.0 47.3 -117.0 69.8 33.8 91.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 60.7 -117 78.4 48.5 118 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   603 1,203 1,173 1,143 1,139 1,135 0.0 0.0   Shareholders equity total   45.5 92.8 -24.2 45.6 79.4 170 120 120   Interest-bearing liabilities   514 1,083 1,129 358 247 873 0.0 0.0   Balance sheet total (assets)   601 1,229 1,174 1,144 1,139 1,135 120 120   Net Debt   517 1,058 1,129 358 247 873 -120 -120     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 77.5 22.3 145 88.2 154 0.0 0.0   Gross profit growth   -100.0% 0.0% -71.2% 550.5% -39.3% 74.3% -100.0% 0.0%   Employees   0 0 0 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   601 1,229 1,174 1,144 1,139 1,135 120 120   Balance sheet change%   -0.6% 104.6% -4.5% -2.6% -0.5% -0.4% -89.4% 0.0%   Added value   0.0 77.5 22.3 145.3 113.9 153.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 600 -60 -60 -9 -9 -1,135 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.0% 100.0% -34.3% 79.4% 95.1% 97.2% 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% 8.5% -0.6% 9.8% 7.3% 13.1% 0.0% 0.0%   ROI %   0.0% 8.8% -0.6% 10.2% 8.1% 14.7% 0.0% 0.0%   ROE %   0.0% 68.5% -18.5% 11.4% 54.1% 72.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   7.6% 7.5% -2.0% 4.0% 7.0% 15.0% 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% 1,364.2% 5,054.5% 246.5% 279.6% 567.9% 0.0% 0.0%   Gearing %   1,130.2% 1,166.8% -4,660.7% 785.9% 310.7% 512.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.1% 9.9% 5.0% 11.7% 5.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   -0.1 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   -0.1 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   -3.4 25.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -44.3 -143.1 -242.7 -415.5 -395.4 -258.8 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 145 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 145 0 0 0 0   EBIT / employee   0 0 0 115 0 0 0 0   Net earnings / employee   0 0 0 70 0 0 0 0