Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VREJLEV LANDBRUG 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.4% 0.5% 0.5% 3.3% 0.5% 0.7% 7.6% 7.6%   Credit score (0-100)   81 98 99 53 99 94 32 32   Credit rating   A AA AAA BBB AAA AA BB BB   Credit limit (kDKK)   272.1 4,603.1 4,701.3 0.0 6,690.1 6,534.1 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   5,779 24,480 16,517 11,139 15,409 18,009 0.0 0.0   EBITDA   536 17,747 3,393 -935 3,479 3,340 0.0 0.0   EBIT   -1,142 16,076 6,775 -935 691 -146 0.0 0.0   Pre-tax profit (PTP)   -1,555.7 12,320.3 8,025.2 2,162.0 19,761.4 -4,403.3 0.0 0.0   Net earnings   -790.5 8,011.7 6,810.1 2,162.0 15,686.0 -2,411.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,556 12,320 8,025 -935 19,761 -4,403 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   91,000 95,096 99,467 0.0 127,076 177,231 0.0 0.0   Shareholders equity total   27,330 35,341 41,352 49,844 63,988 66,290 50,476 50,476   Interest-bearing liabilities   74,276 68,035 70,344 0.0 103,286 155,311 0.0 0.0   Balance sheet total (assets)   111,274 122,517 125,763 159,462 203,813 250,029 50,476 50,476   Net Debt   74,276 68,035 70,344 0.0 103,286 155,311 -50,476 -50,476     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   5,779 24,480 16,517 11,139 15,409 18,009 0.0 0.0   Gross profit growth   -60.1% 323.6% -32.5% -32.6% 38.3% 16.9% -100.0% 0.0%   Employees   0 0 0 0 28 33 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 17.9% -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)   111,274 122,517 125,763 159,462 203,813 250,029 50,476 50,476   Balance sheet change%   12.5% 10.1% 2.6% 26.8% 27.8% 22.7% -79.8% 0.0%   Added value   536.1 17,746.8 8,793.0 -935.0 690.6 3,339.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11,328 3,609 2,917 -91,751 107,737 48,465 -156,346 -14,523   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 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 (%)   -19.8% 65.7% 41.0% -8.4% 4.5% -0.8% 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 %   -0.2% 14.0% 6.9% -0.7% 11.9% 0.3% 0.0% 0.0%   ROI %   -0.2% 15.1% 7.4% -0.7% 12.8% 0.3% 0.0% 0.0%   ROE %   -2.9% 25.6% 17.8% 4.7% 27.6% -3.7% 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 %   24.6% 28.8% 32.9% 100.0% 31.4% 26.5% 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, %   13,853.8% 383.4% 2,073.4% 0.0% 2,968.7% 4,650.6% 0.0% 0.0%   Gearing %   271.8% 192.5% 170.1% 0.0% 161.4% 234.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 5.6% 0.8% 0.0% 3.5% 3.9% 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 0.1 0.2 0.0 0.7 0.8 0.0 0.0   Current Ratio   0.7 1.2 1.8 0.0 1.1 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -6,832.4 3,445.5 8,588.3 0.0 7,799.6 16,611.2 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   0 0 0 0 25 101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 124 101 0 0   EBIT / employee   0 0 0 0 25 -4 0 0   Net earnings / employee   0 0 0 0 560 -73 0 0