Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VEJEN INVEST 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   1.2% 1.3% 1.3% 1.4% 1.1% 1.1% 7.8% 7.8%   Credit score (0-100)   83 80 79 78 83 85 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   550.9 391.0 339.0 244.1 1,352.9 1,743.2 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   9,600 9,783 9,671 10,007 10,956 11,016 0.0 0.0   EBITDA   9,600 9,783 9,671 10,007 10,956 11,016 0.0 0.0   EBIT   4,283 4,466 4,354 4,690 5,639 5,689 0.0 0.0   Pre-tax profit (PTP)   2,205.0 2,591.6 3,193.9 3,854.6 4,942.9 5,195.5 0.0 0.0   Net earnings   1,717.5 2,018.8 2,489.5 3,002.3 3,853.3 4,048.2 0.0 0.0   Pre-tax profit without non-rec. items   2,205 2,592 3,194 3,855 4,943 5,196 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   75,550 70,233 64,915 59,598 54,280 48,894 0.0 0.0   Shareholders equity total   14,618 16,988 19,797 23,211 27,122 31,195 30,707 30,707   Interest-bearing liabilities   35,841 30,475 25,996 22,377 18,820 14,726 0.0 0.0   Balance sheet total (assets)   86,542 83,534 67,511 61,998 60,451 56,752 30,707 30,707   Net Debt   25,805 18,393 23,702 20,427 13,783 8,216 -30,707 -30,707     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   9,600 9,783 9,671 10,007 10,956 11,016 0.0 0.0   Gross profit growth   2.2% 1.9% -1.1% 3.5% 9.5% 0.5% -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)   86,542 83,534 67,511 61,998 60,451 56,752 30,707 30,707   Balance sheet change%   -4.3% -3.5% -19.2% -8.2% -2.5% -6.1% -45.9% 0.0%   Added value   9,600.1 9,782.9 9,671.4 10,007.0 10,956.5 11,016.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10,632 -10,635 -10,635 -10,635 -10,636 -10,713 -48,894 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 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 (%)   44.6% 45.6% 45.0% 46.9% 51.5% 51.6% 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 %   4.8% 5.3% 5.8% 7.3% 9.4% 10.0% 0.0% 0.0%   ROI %   5.7% 5.5% 6.0% 7.2% 9.5% 10.7% 0.0% 0.0%   ROE %   12.6% 12.8% 13.5% 14.0% 15.3% 13.9% 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 %   16.9% 20.3% 29.3% 37.4% 44.9% 55.0% 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, %   268.8% 188.0% 245.1% 204.1% 125.8% 74.6% 0.0% 0.0%   Gearing %   245.2% 179.4% 131.3% 96.4% 69.4% 47.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 5.7% 4.1% 3.5% 3.9% 3.9% 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   1.2 1.5 0.4 1,904.5 0.8 1.0 0.0 0.0   Current Ratio   1.2 1.5 0.4 1,904.5 0.8 1.0 0.0 0.0   Cash and cash equivalent   10,035.8 12,081.7 2,294.0 1,949.6 5,037.1 6,510.4 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   1,949.0 4,162.0 -3,755.8 2,398.4 -1,985.1 216.5 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 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