VESA A/S - Group

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Bankruptcy risk for industry  0.6% 0.6% 0.6% 0.6% 0.6%  
Bankruptcy risk  0.3% 0.3% 11.2% 11.0% 11.0%  
Credit score (0-100)  100 100 23 22 21  
Credit rating  AAA AAA BB BB BB  
Credit limit (kDKK)  21,248.4 18,980.3 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Net sales  0 0 0 0 0  
Gross profit  75,625 68,176 0.0 0.0 0.0  
EBITDA  21,455 17,288 0.0 0.0 0.0  
EBIT  29,831 12,793 0.0 0.0 0.0  
Pre-tax profit (PTP)  28,985.2 12,125.4 0.0 0.0 0.0  
Net earnings  23,225.4 9,433.8 0.0 0.0 0.0  
Pre-tax profit without non-rec. items  28,985 12,125 0.0 0.0 0.0  

 
See the entire income statement

Balance sheet (kDKK) 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Tangible assets total  115,409 118,826 0.0 0.0 0.0  
Shareholders equity total  155,439 149,723 0.0 0.0 0.0  
Interest-bearing liabilities  25,299 23,598 0.0 0.0 0.0  
Balance sheet total (assets)  210,548 205,070 0.0 0.0 0.0  

Net Debt  -30,307 -16,311 0.0 0.0 0.0  
 
See the entire balance sheet

Volume 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  75,625 68,176 0.0 0.0 0.0  
Gross profit growth  0.0% -9.9% -100.0% 0.0% 0.0%  
Employees  79 83 0 0 0  
Employee growth %  0.0% 5.1% -100.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  210,548 205,070 0 0 0  
Balance sheet change%  0.0% -2.6% -100.0% 0.0% 0.0%  
Added value  31,161.6 17,406.7 0.0 0.0 0.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  114,078 -1,197 -118,826 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 0.0 0.0 0.0  

Profitability 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  39.4% 18.8% 0.0% 0.0% 0.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  14.2% 6.2% 0.0% 0.0% 0.0%  
ROI %  15.3% 6.8% 0.0% 0.0% 0.0%  
ROE %  16.4% 6.8% 0.0% 0.0% 0.0%  

Solidity 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Equity ratio %  74.8% 74.0% 0.0% 0.0% 0.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -141.3% -94.3% 0.0% 0.0% 0.0%  
Gearing %  16.3% 15.8% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  7.0% 3.5% 0.0% 0.0% 0.0%  

Liquidity 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Quick Ratio  5.9 4.6 0.0 0.0 0.0  
Current Ratio  5.4 4.2 0.0 0.0 0.0  
Cash and cash equivalent  55,606.0 39,908.6 0.0 0.0 0.0  

Capital use efficiency 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  77,394.2 65,923.1 0.0 0.0 0.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Net sales / employee  0 0 0 0 0  
Added value / employee  394 210 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  272 208 0 0 0  
EBIT / employee  378 154 0 0 0  
Net earnings / employee  294 114 0 0 0