Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK VIDEO CENTER VEST 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   6.1% 5.6% 4.7% 2.9% 2.2% 6.0% 10.6% 10.3%   Credit score (0-100)   40 42 45 56 65 38 23 24   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,103 5,356 3,592 6,527 6,202 5,233 0.0 0.0   EBITDA   353 1,095 1,056 3,130 1,921 757 0.0 0.0   EBIT   -1,073 -194 -319 1,855 174 -992 0.0 0.0   Pre-tax profit (PTP)   -1,142.7 -285.3 -399.8 1,766.2 128.0 -1,024.9 0.0 0.0   Net earnings   -892.0 -222.9 -311.4 1,375.1 106.6 -801.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,143 -285 -400 1,766 128 -1,025 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   4,246 3,028 2,109 1,689 1,952 215 0.0 0.0   Shareholders equity total   1,300 1,077 766 2,141 2,248 1,446 1,321 1,321   Interest-bearing liabilities   4,115 2,296 2,538 1,416 1,939 1,002 0.0 0.0   Balance sheet total (assets)   6,919 5,637 4,674 6,120 6,065 4,002 1,321 1,321   Net Debt   4,113 662 1,517 228 743 -532 -1,321 -1,321     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   5,103 5,356 3,592 6,527 6,202 5,233 0.0 0.0   Gross profit growth   -8.2% 5.0% -32.9% 81.7% -5.0% -15.6% -100.0% 0.0%   Employees   14 10 8 6 8 9 0 0   Employee growth %   27.3% -28.6% -20.0% -25.0% 33.3% 12.5% -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)   6,919 5,637 4,674 6,120 6,065 4,002 1,321 1,321   Balance sheet change%   59.6% -18.5% -17.1% 30.9% -0.9% -34.0% -67.0% 0.0%   Added value   353.1 1,095.4 1,056.5 3,130.0 1,449.5 757.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   568 -2,507 -2,295 -1,695 -1,484 -3,487 -215 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 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -21.0% -3.6% -8.9% 28.4% 2.8% -19.0% 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 %   -19.1% -3.1% -6.2% 34.4% 2.9% -19.6% 0.0% 0.0%   ROI %   -22.7% -4.0% -8.5% 50.4% 4.5% -29.7% 0.0% 0.0%   ROE %   -51.1% -18.7% -33.8% 94.6% 4.9% -43.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   18.8% 19.1% 16.4% 35.0% 36.5% 35.1% 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, %   1,164.8% 60.4% 143.6% 7.3% 38.7% -70.3% 0.0% 0.0%   Gearing %   316.5% 213.1% 331.4% 66.2% 86.3% 69.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.8% 3.3% 4.5% 2.9% 2.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 1.2 2.1 1.6 1.3 2.1 0.0 0.0   Current Ratio   0.9 1.2 2.2 1.6 1.3 2.1 0.0 0.0   Cash and cash equivalent   1.9 1,634.6 1,020.7 1,188.3 1,196.9 1,534.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -312.6 376.6 1,164.9 1,443.6 777.9 1,749.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   25 110 132 522 181 84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   25 110 132 522 240 84 0 0   EBIT / employee   -77 -19 -40 309 22 -110 0 0   Net earnings / employee   -64 -22 -39 229 13 -89 0 0