Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VEJSGAARD PROJEKT 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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% 1.3% 1.2% 1.4% 3.7% 3.4% 9.1% 8.9%   Credit score (0-100)   86 81 81 76 51 53 27 28   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   159.6 62.6 130.9 21.6 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   736 127 912 959 987 310 0.0 0.0   EBITDA   736 127 912 959 987 310 0.0 0.0   EBIT   2,873 2,720 1,229 299 -2,051 -1,878 0.0 0.0   Pre-tax profit (PTP)   1,978.0 1,467.2 86.5 -811.0 -3,040.3 -2,138.2 0.0 0.0   Net earnings   1,543.0 1,144.5 80.7 -632.6 -2,371.6 -1,659.7 0.0 0.0   Pre-tax profit without non-rec. items   1,978 1,467 86.5 -811 -3,040 -2,138 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   37,542 42,109 40,226 40,463 34,273 19,185 0.0 0.0   Shareholders equity total   2,905 4,050 4,130 3,498 7,126 5,467 5,342 5,342   Interest-bearing liabilities   34,055 37,697 37,836 34,882 25,450 15,584 0.0 0.0   Balance sheet total (assets)   37,710 43,145 43,364 40,658 34,324 21,579 5,342 5,342   Net Debt   34,055 36,885 34,822 34,882 25,450 15,584 -5,342 -5,342     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   736 127 912 959 987 310 0.0 0.0   Gross profit growth   29.6% -82.8% 619.0% 5.2% 2.9% -68.6% -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)   37,710 43,145 43,364 40,658 34,324 21,579 5,342 5,342   Balance sheet change%   15.4% 14.4% 0.5% -6.2% -15.6% -37.1% -75.2% 0.0%   Added value   2,873.0 2,720.3 1,228.9 298.7 -2,051.3 -1,878.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,467 4,567 -1,883 237 -6,191 -15,088 -19,185 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 5.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   390.4% 2,145.3% 134.8% 31.1% -207.9% -606.4% 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 %   8.2% 6.8% 3.0% 0.7% -5.5% -4.8% 0.0% 0.0%   ROI %   8.3% 6.9% 3.0% 0.8% -5.6% -5.0% 0.0% 0.0%   ROE %   72.3% 32.9% 2.0% -16.6% -44.6% -26.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   7.7% 9.4% 9.5% 8.6% 20.8% 25.3% 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, %   4,627.0% 29,088.6% 3,819.7% 3,637.6% 2,579.0% 5,031.6% 0.0% 0.0%   Gearing %   1,172.3% 930.9% 916.0% 997.2% 357.1% 285.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.5% 3.2% 3.1% 3.3% 3.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.2 0.0 0.0 0.3 0.0 0.0   Current Ratio   0.0 0.1 0.2 0.0 0.0 0.3 0.0 0.0   Cash and cash equivalent   0.0 812.1 3,013.5 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -19,389.0 -18,781.6 -17,731.5 -20,270.6 -14,122.8 -6,265.1 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 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