Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VEBER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   11.7% 20.0% 13.9% 25.8% 6.5% 14.8% 20.1% 20.1%   Credit score (0-100)   22 6 16 2 36 13 6 6   Credit rating   BB B BB B BBB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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   109 63 8 0 9 0 0 0   Gross profit   93.2 46.4 8.0 8.0 9.0 72.2 0.0 0.0   EBITDA   93.2 46.4 8.0 8.0 9.0 71.9 0.0 0.0   EBIT   93.2 46.4 8.0 8.0 9.0 71.9 0.0 0.0   Pre-tax profit (PTP)   93.1 46.4 8.2 -0.3 9.0 71.9 0.0 0.0   Net earnings   72.1 36.2 6.4 -0.2 7.0 56.1 0.0 0.0   Pre-tax profit without non-rec. items   93.1 46.4 8.2 7.7 9.0 71.9 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   122 55.3 56.4 49.8 56.8 113 62.8 62.8   Interest-bearing liabilities   0.0 0.0 0.0 0.0 60.0 9.0 0.0 0.0   Balance sheet total (assets)   133 55.3 59.3 49.8 117 124 62.8 62.8   Net Debt   -102 -55.3 -59.3 -49.7 59.6 1.2 -62.8 -62.8     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   109 63 8 0 9 0 0 0   Net sales growth   54.6% -42.0% -87.3% -100.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   93.2 46.4 8.0 8.0 9.0 72.2 0.0 0.0   Gross profit growth   33.3% -50.2% -82.8% 0.0% 12.5% 702.2% -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)   133 55 59 50 117 124 63 63   Balance sheet change%   -35.3% -58.4% 7.1% -16.0% 134.6% 6.2% -49.3% 0.0%   Added value   93.2 46.4 8.0 8.0 9.0 71.9 0.0 0.0   Added value %   85.8% 73.7% 100.0% 0.0% 100.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 -3.0 0.0 -1.0 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 %   85.8% 73.7% 100.0% 0.0% 100.0% 0.0% 0.0% 0.0%   EBIT %   85.8% 73.7% 100.0% 0.0% 100.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 99.6% 0.0% 0.0%   Net Earnings %   66.4% 57.4% 79.8% 0.0% 77.8% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   66.4% 57.4% 79.8% 0.0% 77.8% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   85.7% 73.6% 102.3% 0.0% 99.8% 0.0% 0.0% 0.0%   ROA %   55.1% 49.3% 14.3% 14.7% 10.8% 59.7% 0.0% 0.0%   ROI %   59.9% 52.3% 14.6% 15.1% 10.8% 60.2% 0.0% 0.0%   ROE %   46.3% 40.8% 11.4% -0.4% 13.1% 66.1% 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 %   92.0% 100.0% 95.2% 100.0% 48.6% 91.0% 100.0% 100.0%   Relative indebtedness %   9.8% 0.0% 35.9% 0.0% 666.7% 0.0% 0.0% 0.0%   Relative net indebtedness %   -84.0% -87.8% -704.8% 0.0% 662.5% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -109.3% -119.2% -740.7% -620.8% 662.5% 1.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 105.7% 8.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.1% 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   12.5 0.0 20.6 0.0 0.0 0.9 0.0 0.0   Current Ratio   12.5 0.0 20.6 0.0 0.0 0.9 0.0 0.0   Cash and cash equivalent   101.8 55.3 59.3 49.7 0.4 7.8 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)   1.2 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 %   122.4% 87.8% 740.7% 0.0% 17.0% 0.0% 0.0% 0.0%   Net working capital   122.2 55.3 56.4 49.8 -58.5 -0.6 0.0 0.0   Net working capital %   112.5% 87.8% 704.8% 0.0% -649.7% 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