Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOH Holding 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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.0% 0.0% 1.9% 1.8% 1.6% 1.5% 8.3% 8.3%   Credit score (0-100)   0 0 69 71 74 76 29 29   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 3.1 5.8 23.0 38.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 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   0.0 0.0 444 517 397 421 0.0 0.0   EBITDA   0.0 0.0 444 516 395 405 0.0 0.0   EBIT   0.0 0.0 339 396 232 244 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 2,237.9 658.6 604.9 1,055.4 0.0 0.0   Net earnings   0.0 0.0 2,153.6 605.1 516.4 1,019.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 2,238 659 605 1,055 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 7,885 8,980 10,133 11,022 0.0 0.0   Shareholders equity total   0.0 0.0 8,880 9,371 9,770 10,667 8,544 8,544   Interest-bearing liabilities   0.0 0.0 5,415 5,218 6,140 7,139 0.0 0.0   Balance sheet total (assets)   0.0 0.0 15,030 14,901 16,197 18,203 8,544 8,544   Net Debt   0.0 0.0 5,055 5,108 5,895 6,935 -8,544 -8,544     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 444 517 397 421 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 16.5% -23.3% 6.2% -100.0% 0.0%   Employees   0 0 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)   0 0 15,030 14,901 16,197 18,203 8,544 8,544   Balance sheet change%   0.0% 0.0% 0.0% -0.9% 8.7% 12.4% -53.1% 0.0%   Added value   0.0 0.0 443.8 516.3 352.0 405.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 7,779 975 989 728 -11,022 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 76.3% 76.6% 58.5% 58.0% 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 %   0.0% 0.0% 15.5% 5.6% 5.1% 7.5% 0.0% 0.0%   ROI %   0.0% 0.0% 16.3% 5.8% 5.2% 7.6% 0.0% 0.0%   ROE %   0.0% 0.0% 24.3% 6.6% 5.4% 10.0% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 59.1% 62.9% 60.3% 58.6% 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% 0.0% 1,138.9% 989.3% 1,493.8% 1,711.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 61.0% 55.7% 62.8% 66.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.4% 3.4% 3.4% 3.5% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.3 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 360.2 110.0 244.6 204.5 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 -2,185.7 -2,380.8 -3,555.3 -4,764.2 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 N/A 2020 N/A 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 0 444 516 352 405 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 444 516 395 405 0 0   EBIT / employee   0 0 339 396 232 244 0 0   Net earnings / employee   0 0 2,154 605 516 1,020 0 0