Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vita Nordic 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% 5.4% 5.4%   Bankruptcy risk   19.4% 16.4% 35.5% 15.7% 24.0% 15.3% 17.9% 17.9%   Credit score (0-100)   7 12 1 11 3 12 8 8   Credit rating   B BB C BB B 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   0 0 0 0 0 0 0 0   Gross profit   -66.2 82.9 525 1,175 231 0.0 0.0 0.0   EBITDA   -143 0.0 -487 -801 173 -14.9 0.0 0.0   EBIT   -151 -7.9 -495 -829 173 -14.9 0.0 0.0   Pre-tax profit (PTP)   -156.1 -9.5 -503.0 -872.2 882.0 -53.9 0.0 0.0   Net earnings   -156.1 -9.5 -503.0 -872.2 882.0 -53.9 0.0 0.0   Pre-tax profit without non-rec. items   -156 -9.5 -503 -872 882 -53.9 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   43.5 35.6 27.6 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -106 -116 -619 -1,491 -713 -766 -816 -816   Interest-bearing liabilities   120 123 228 1,537 735 765 816 816   Balance sheet total (assets)   101 123 73.5 73.5 27.7 10.5 0.0 0.0   Net Debt   98.8 114 228 1,537 731 754 816 816     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   -66.2 82.9 525 1,175 231 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 532.9% 123.7% -80.3% -100.0% 0.0% 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)   101 123 73 73 28 10 0 0   Balance sheet change%   0.0% 21.6% -40.0% 0.0% -62.3% -62.2% -100.0% 0.0%   Added value   -142.9 0.0 -486.9 -800.9 200.4 -14.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   36 -16 -16 -55 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 -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 (%)   228.0% -9.6% -94.3% -70.5% 74.8% 0.0% 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 %   -72.9% -3.6% -106.4% -73.4% 78.4% -2.0% 0.0% 0.0%   ROI %   -125.8% -6.5% -281.5% -93.9% 79.4% -2.0% 0.0% 0.0%   ROE %   -154.8% -8.5% -513.2% -1,187.2% 1,743.0% -282.0% 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 %   -51.3% -48.5% -89.4% -95.3% -96.3% -98.7% -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, %   -69.1% 2,857,100.0% -46.8% -192.0% 423.2% -5,054.7% 0.0% 0.0%   Gearing %   -113.1% -106.8% -36.9% -103.1% -103.2% -99.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 1.3% 4.6% 4.9% 1.8% 5.2% 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   0.1 0.2 0.0 0.2 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.2 0.0 0.2 0.0 0.0 0.0 0.0   Cash and cash equivalent   21.1 9.2 0.0 0.0 4.2 10.5 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   -185.7 -187.3 -682.4 -397.2 -712.6 -766.5 -408.2 -408.2   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