Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DIGITALHUSET VEJLE 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 1.3% 2.3% 2.2% 1.6% 11.3% 20.6% 20.4%   Credit score (0-100)   66 82 64 64 74 20 5 5   Credit rating   BBB A BBB BBB A BB B B   Credit limit (kDKK)   0.0 99.2 0.0 0.1 7.5 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   3,779 5,327 3,192 2,561 3,431 1,071 0.0 0.0   EBITDA   488 2,207 545 598 1,570 -478 0.0 0.0   EBIT   243 2,072 440 553 1,557 -480 0.0 0.0   Pre-tax profit (PTP)   184.9 2,019.6 429.0 550.9 1,572.7 -495.1 0.0 0.0   Net earnings   155.6 1,460.0 333.1 428.2 1,225.2 -503.2 0.0 0.0   Pre-tax profit without non-rec. items   185 2,020 429 551 1,573 -495 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   3,538 363 86.9 15.5 2.3 0.0 0.0 0.0   Shareholders equity total   1,659 3,120 953 1,381 1,626 -77.1 -477 -477   Interest-bearing liabilities   1,585 0.0 582 0.0 706 1,037 477 477   Balance sheet total (assets)   5,676 4,680 3,120 3,063 3,500 1,526 0.0 0.0   Net Debt   1,585 -2,977 -1,410 -686 -1,736 610 477 477     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   3,779 5,327 3,192 2,561 3,431 1,071 0.0 0.0   Gross profit growth   5.2% 41.0% -40.1% -19.7% 34.0% -68.8% -100.0% 0.0%   Employees   7 6 5 4 4 3 0 0   Employee growth %   0.0% -14.3% -16.7% -20.0% 0.0% -25.0% -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)   5,676 4,680 3,120 3,063 3,500 1,526 0 0   Balance sheet change%   -5.3% -17.5% -33.3% -1.8% 14.3% -56.4% -100.0% 0.0%   Added value   488.1 2,206.7 545.1 598.3 1,602.3 -477.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 -3,310 -381 -116 -26 -5 0 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 5.0 -1.0 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 (%)   6.4% 38.9% 13.8% 21.6% 45.4% -44.8% 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 %   4.2% 40.0% 11.3% 18.1% 48.1% -18.8% 0.0% 0.0%   ROI %   6.8% 61.3% 18.0% 38.5% 85.0% -28.5% 0.0% 0.0%   ROE %   9.8% 61.1% 16.4% 36.7% 81.5% -31.9% 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 %   29.5% 67.7% 31.3% 46.3% 47.5% -5.1% -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, %   324.7% -134.9% -258.7% -114.7% -110.5% -127.7% 0.0% 0.0%   Gearing %   95.5% 0.0% 61.0% 0.0% 43.4% -1,344.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 6.6% 3.9% 3.4% 1.3% 1.7% 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   0.7 3.5 1.4 1.9 1.9 1.0 0.0 0.0   Current Ratio   0.8 3.3 1.4 1.8 1.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 2,976.7 1,992.0 686.5 2,441.6 426.5 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   -696.2 2,997.8 865.8 1,365.5 1,623.7 -75.5 -238.5 -238.5   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   70 368 109 150 401 -159 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   70 368 109 150 393 -159 0 0   EBIT / employee   35 345 88 138 389 -160 0 0   Net earnings / employee   22 243 67 107 306 -168 0 0