Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VJ 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  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% 0.3% 0.3%   Bankruptcy risk   2.0% 1.5% 1.7% 2.1% 1.9% 1.5% 10.0% 10.0%   Credit score (0-100)   71 78 74 66 69 75 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.4 14.2 3.8 0.2 0.7 9.0 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   296 310 316 296 260 303 0.0 0.0   EBITDA   270 286 284 262 235 284 0.0 0.0   EBIT   270 286 284 262 235 284 0.0 0.0   Pre-tax profit (PTP)   269.8 285.4 283.7 261.5 234.7 288.1 0.0 0.0   Net earnings   210.5 222.6 221.1 203.1 182.5 224.3 0.0 0.0   Pre-tax profit without non-rec. items   270 285 284 261 235 288 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   3,217 3,064 2,912 2,760 2,607 2,455 0.0 0.0   Shareholders equity total   2,833 2,855 2,777 2,530 2,412 2,454 2,109 2,109   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,445 3,446 3,402 3,078 2,909 2,944 2,109 2,109   Net Debt   -228 -382 -1.8 -18.1 -76.3 -63.9 -2,109 -2,109     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   296 310 316 296 260 303 0.0 0.0   Gross profit growth   -11.9% 4.4% 2.2% -6.5% -12.2% 16.5% -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)   3,445 3,446 3,402 3,078 2,909 2,944 2,109 2,109   Balance sheet change%   -1.8% 0.0% -1.3% -9.5% -5.5% 1.2% -28.3% 0.0%   Added value   269.8 285.6 284.4 261.9 235.5 283.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -152 -152 -152 -152 -152 -152 -2,455 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  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 (%)   91.0% 92.3% 89.9% 88.5% 90.6% 93.6% 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 %   7.8% 8.3% 8.3% 8.1% 7.9% 9.8% 0.0% 0.0%   ROI %   8.2% 8.7% 8.8% 8.6% 8.3% 10.4% 0.0% 0.0%   ROE %   7.6% 7.8% 7.9% 7.7% 7.4% 9.2% 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 %   82.2% 82.9% 81.6% 82.2% 82.9% 83.4% 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, %   -84.4% -133.6% -0.6% -6.9% -32.4% -22.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.4 2.3 2.2 1.8 2.0 2.9 0.0 0.0   Current Ratio   1.4 2.3 2.2 1.8 2.0 2.9 0.0 0.0   Cash and cash equivalent   227.7 381.5 1.8 18.1 76.3 63.9 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   70.7 214.9 262.6 142.4 151.6 320.5 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   270 286 284 262 235 284 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   270 286 284 262 235 284 0 0   EBIT / employee   270 286 284 262 235 284 0 0   Net earnings / employee   210 223 221 203 182 224 0 0