Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VESTJØVI 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 2019/4 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.0% 1.8% 0.7% 1.3% 2.3% 8.5% 8.3%   Credit score (0-100)   86 88 72 94 80 64 29 29   Credit rating   A A A AA A BBB BB BB   Credit limit (kDKK)   509.5 830.1 8.1 1,469.1 190.1 0.2 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   321 405 -62.4 689 563 381 0.0 0.0   EBITDA   187 284 -179 375 226 71.6 0.0 0.0   EBIT   58.5 194 -176 1,875 -242 -635 0.0 0.0   Pre-tax profit (PTP)   148.7 180.3 -94.2 1,704.0 -320.4 -537.3 0.0 0.0   Net earnings   -13.3 140.6 -73.5 1,331.6 -172.5 -408.0 0.0 0.0   Pre-tax profit without non-rec. items   149 180 -94.2 1,704 -320 -537 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   11,060 11,019 11,022 12,557 9,838 9,131 0.0 0.0   Shareholders equity total   13,364 13,505 13,431 14,763 12,590 12,182 8,982 8,982   Interest-bearing liabilities   0.0 0.0 19.4 0.0 0.0 2.4 0.0 0.0   Balance sheet total (assets)   14,181 14,362 14,335 16,062 13,704 13,193 8,982 8,982   Net Debt   -2,385 -2,524 -2,233 -2,570 -2,987 -3,161 -8,982 -8,982     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   321 405 -62.4 689 563 381 0.0 0.0   Gross profit growth   23.1% 26.0% 0.0% 0.0% -18.2% -32.4% -100.0% 0.0%   Employees   1 1 1 1 1 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)   14,181 14,362 14,335 16,062 13,704 13,193 8,982 8,982   Balance sheet change%   0.8% 1.3% -0.2% 12.0% -14.7% -3.7% -31.9% 0.0%   Added value   58.5 200.3 -166.1 1,891.3 -226.2 -618.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   935 -47 -7 1,518 -2,736 -724 -9,131 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 -1.0 1.0 -1.0 -2.0 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 (%)   18.2% 47.8% 282.2% 272.2% -43.0% -166.8% 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 %   1.1% 1.7% -0.6% 12.3% -1.2% -4.0% 0.0% 0.0%   ROI %   1.1% 1.7% -0.7% 12.6% -1.3% -4.1% 0.0% 0.0%   ROE %   -0.1% 1.0% -0.5% 9.4% -1.3% -3.3% 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 %   94.2% 94.0% 93.7% 91.9% 91.9% 92.4% 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, %   -1,274.2% -887.9% 1,247.0% -685.9% -1,320.0% -4,413.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 9.7% 1,761.1% 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   11.6 12.3 9.1 9.1 11.6 11.7 0.0 0.0   Current Ratio   11.6 12.3 9.1 9.1 11.6 11.5 0.0 0.0   Cash and cash equivalent   2,384.8 2,524.1 2,252.9 2,570.4 2,986.9 3,163.2 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   95.7 285.7 52.2 409.3 831.4 361.0 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 2019/4 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   59 200 -166 1,891 -226 -619 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   187 284 -179 375 226 72 0 0   EBIT / employee   59 194 -176 1,875 -242 -635 0 0   Net earnings / employee   -13 141 -73 1,332 -172 -408 0 0