Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vedsted Cotel A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   1.3% 1.0% 0.9% 1.0% 0.9% 1.1% 8.4% 6.9%   Credit score (0-100)   82 89 89 87 89 84 28 35   Credit rating   A A A A A A BB BBB   Credit limit (kDKK)   59.6 257.6 324.7 322.6 463.8 174.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,564 1,569 1,547 1,516 1,527 1,520 0.0 0.0   EBITDA   1,564 1,569 1,547 1,516 1,527 1,581 0.0 0.0   EBIT   1,172 1,110 1,162 1,034 1,134 1,550 0.0 0.0   Pre-tax profit (PTP)   711.8 727.6 794.0 693.9 783.0 1,489.8 0.0 0.0   Net earnings   545.6 564.0 617.8 539.1 610.8 1,182.2 0.0 0.0   Pre-tax profit without non-rec. items   712 728 794 694 783 1,490 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   25,893 26,578 26,245 25,997 25,989 25,508 0.0 0.0   Shareholders equity total   2,925 3,489 4,107 4,646 5,257 3,639 2,639 2,639   Interest-bearing liabilities   23,136 23,143 22,437 21,604 22,844 21,317 0.0 0.0   Balance sheet total (assets)   26,397 27,001 27,198 27,239 29,349 25,680 2,639 2,639   Net Debt   23,089 23,143 22,116 21,603 22,844 21,316 -2,476 -2,476     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,564 1,569 1,547 1,516 1,527 1,520 0.0 0.0   Gross profit growth   99.9% 0.3% -1.4% -2.0% 0.7% -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)   26,397 27,001 27,198 27,239 29,349 25,680 2,639 2,639   Balance sheet change%   -2.7% 2.3% 0.7% 0.2% 7.7% -12.5% -89.7% 0.0%   Added value   1,564.1 1,569.1 1,546.5 1,516.2 1,616.8 1,580.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -840 176 -766 -781 -451 -561 -25,508 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   74.9% 70.8% 75.2% 68.2% 74.3% 102.0% 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 %   4.4% 4.2% 4.3% 3.9% 4.4% 6.9% 0.0% 0.0%   ROI %   4.4% 4.2% 4.4% 4.0% 4.5% 7.1% 0.0% 0.0%   ROE %   20.6% 17.6% 16.3% 12.3% 12.3% 26.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   11.1% 12.9% 15.1% 17.1% 17.9% 14.2% 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, %   1,476.2% 1,474.9% 1,430.1% 1,424.8% 1,495.6% 1,348.4% 0.0% 0.0%   Gearing %   791.0% 663.3% 546.4% 465.0% 434.6% 585.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.7% 1.6% 1.7% 2.1% 1.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.1 0.1 0.5 0.8 2.3 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.5 0.8 2.3 0.0 0.0 0.0   Cash and cash equivalent   46.7 0.0 320.6 0.7 0.1 0.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -689.5 -1,023.1 -612.8 -215.9 1,753.3 -828.9 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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