Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VAA 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  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   2.2% 1.4% 1.2% 1.2% 1.1% 1.2% 7.7% 7.7%   Credit score (0-100)   67 79 81 81 82 82 32 32   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   1.6 467.8 1,396.0 1,262.0 2,005.9 1,252.5 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   67.1 1,894 1,945 1,865 1,871 2,785 0.0 0.0   EBITDA   29.6 1,804 1,855 1,775 1,781 2,695 0.0 0.0   EBIT   29.6 1,804 1,708 1,628 1,634 2,548 0.0 0.0   Pre-tax profit (PTP)   -28.2 1,676.3 1,604.4 1,486.5 1,469.3 2,371.0 0.0 0.0   Net earnings   -49.4 1,309.1 1,259.6 1,170.4 1,155.3 1,849.4 0.0 0.0   Pre-tax profit without non-rec. items   -28.2 1,676 1,604 1,486 1,469 2,371 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   62,887 62,887 62,608 62,461 62,314 62,167 0.0 0.0   Shareholders equity total   48,182 49,491 50,647 51,817 52,973 54,822 54,322 54,322   Interest-bearing liabilities   0.0 7,053 7,224 7,495 7,653 7,866 0.0 0.0   Balance sheet total (assets)   63,266 64,810 66,145 67,941 69,313 71,728 54,322 54,322   Net Debt   -167 5,771 4,738 3,095 1,704 -348 -54,322 -54,322     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   67.1 1,894 1,945 1,865 1,871 2,785 0.0 0.0   Gross profit growth   0.0% 2,723.8% 2.7% -4.1% 0.3% 48.9% -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)   63,266 64,810 66,145 67,941 69,313 71,728 54,322 54,322   Balance sheet change%   0.0% 2.4% 2.1% 2.7% 2.0% 3.5% -24.3% 0.0%   Added value   29.6 1,803.8 1,855.0 1,774.8 1,780.6 2,694.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   62,887 0 -427 -294 -294 -294 -62,167 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   44.1% 95.2% 87.8% 87.3% 87.3% 91.5% 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% 2.8% 2.6% 2.4% 2.5% 3.8% 0.0% 0.0%   ROI %   0.1% 3.0% 2.6% 2.5% 2.5% 3.9% 0.0% 0.0%   ROE %   -0.1% 2.7% 2.5% 2.3% 2.2% 3.4% 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 %   76.2% 76.4% 76.6% 76.3% 76.4% 76.4% 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, %   -563.2% 320.0% 255.4% 174.4% 95.7% -12.9% 0.0% 0.0%   Gearing %   0.0% 14.3% 14.3% 14.5% 14.4% 14.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.7% 1.5% 2.1% 2.9% 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   0.0 0.6 0.8 1.2 1.6 2.1 0.0 0.0   Current Ratio   0.0 0.6 0.8 1.2 1.6 2.1 0.0 0.0   Cash and cash equivalent   166.5 1,281.7 2,486.0 4,399.4 5,949.5 8,214.0 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   -7,732.8 -1,256.8 -673.3 818.8 2,294.4 4,473.0 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  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   30 1,804 1,855 1,775 1,781 2,695 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 1,804 1,855 1,775 1,781 2,695 0 0   EBIT / employee   30 1,804 1,708 1,628 1,634 2,548 0 0   Net earnings / employee   -49 1,309 1,260 1,170 1,155 1,849 0 0