Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vest&Co. 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   7.0% 13.1% 8.3% 9.2% 9.6% 14.5% 18.0% 17.9%   Credit score (0-100)   36 19 29 25 25 14 8 8   Credit rating   BBB BB BB BB BB BB B B   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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   70.0 1.2 110 14.5 118 51.1 0.0 0.0   EBITDA   70.0 -4.8 110 14.5 118 -150 0.0 0.0   EBIT   42.7 -32.8 89.9 4.5 115 -150 0.0 0.0   Pre-tax profit (PTP)   36.8 -35.7 87.3 109.2 114.7 -149.7 0.0 0.0   Net earnings   43.8 -35.7 87.3 109.2 101.1 -116.8 0.0 0.0   Pre-tax profit without non-rec. items   36.8 -35.7 87.3 109 115 -150 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   29.2 32.3 12.5 2.5 0.0 0.0 0.0 0.0   Shareholders equity total   -49.0 -84.7 2.6 112 213 96.1 -28.9 -28.9   Interest-bearing liabilities   140 148 0.0 0.0 0.0 0.0 28.9 28.9   Balance sheet total (assets)   100 82.4 147 134 247 136 0.0 0.0   Net Debt   140 132 -132 -125 -242 -85.2 28.9 28.9     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   70.0 1.2 110 14.5 118 51.1 0.0 0.0   Gross profit growth   46.4% -98.3% 9,125.1% -86.7% 709.0% -56.6% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   100 82 147 134 247 136 0 0   Balance sheet change%   42.6% -17.8% 79.0% -9.2% 84.8% -45.1% -100.0% 0.0%   Added value   70.0 -4.8 109.7 14.5 125.2 -149.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2 -25 -40 -20 -5 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   61.0% -2,755.3% 81.9% 31.2% 97.9% -292.9% 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 %   27.3% -20.7% 57.2% 78.1% 60.4% -78.1% 0.0% 0.0%   ROI %   30.4% -22.8% 119.6% 192.1% 70.9% -96.9% 0.0% 0.0%   ROE %   51.4% -39.1% 205.4% 191.0% 62.3% -75.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   -32.9% -53.2% 1.7% 83.5% 86.0% 70.8% -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, %   199.5% -2,732.1% -120.1% -856.2% -206.0% 56.9% 0.0% 0.0%   Gearing %   -285.1% -174.4% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 2.0% 3.5% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.5 0.3 0.9 5.9 7.2 3.4 0.0 0.0   Current Ratio   0.5 0.3 0.9 5.9 7.2 3.4 0.0 0.0   Cash and cash equivalent   0.2 15.8 131.7 124.5 242.4 85.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -78.3 -117.0 -9.9 109.2 212.9 96.1 -14.5 -14.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 -150 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -150 0 0   EBIT / employee   0 0 0 0 0 -150 0 0   Net earnings / employee   0 0 0 0 0 -117 0 0