Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VXC Properties I 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.5% 1.1%   Bankruptcy risk   0.0% 0.0% 3.3% 1.3% 1.0% 0.7% 8.4% 8.1%   Credit score (0-100)   0 0 55 79 87 93 29 30   Credit rating   N/A N/A BBB A A AA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 98.4 729.0 1,157.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 -207 782 1,313 1,585 0.0 0.0   EBITDA   0.0 0.0 -207 782 1,313 1,585 0.0 0.0   EBIT   0.0 0.0 511 5,175 2,552 3,160 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 402.1 4,092.6 8,822.8 776.4 0.0 0.0   Net earnings   0.0 0.0 313.6 3,192.2 6,881.8 592.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 402 4,093 8,823 776 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 10,819 63,083 63,233 67,755 0.0 0.0   Shareholders equity total   0.0 0.0 354 3,546 10,428 11,020 10,980 10,980   Interest-bearing liabilities   0.0 0.0 23,808 41,179 34,992 37,342 0.0 0.0   Balance sheet total (assets)   0.0 0.0 23,922 63,446 66,163 68,077 10,980 10,980   Net Debt   0.0 0.0 12,737 40,936 32,660 37,310 -10,980 -10,980     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 -207 782 1,313 1,585 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 68.0% 20.7% -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)   0 0 23,922 63,446 66,163 68,077 10,980 10,980   Balance sheet change%   0.0% 0.0% 0.0% 165.2% 4.3% 2.9% -83.9% 0.0%   Added value   0.0 0.0 511.0 5,182.7 2,559.0 3,178.1 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 10,819 52,257 132 4,505 -67,755 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  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% -246.4% 661.9% 194.3% 199.4% 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 %   0.0% 0.0% 2.1% 11.9% 17.6% 4.7% 0.0% 0.0%   ROI %   0.0% 0.0% 2.1% 14.6% 24.2% 6.4% 0.0% 0.0%   ROE %   0.0% 0.0% 88.7% 163.7% 98.5% 5.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 1.5% 5.6% 15.8% 16.2% 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% -6,141.9% 5,235.3% 2,486.8% 2,354.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 6,732.3% 1,161.3% 335.6% 338.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.9% 3.3% 6.9% 6.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.6 0.0 0.2 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.6 0.0 0.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 11,071.2 242.7 2,332.3 32.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -10,354.6 -17,041.5 -15,952.2 -19,868.4 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 N/A 2019 N/A 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