Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vision Bernhard Bangs Alle 25-33 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 2.3% 1.9% 1.1% 1.0% 2.2% 7.8% 7.7%   Credit score (0-100)   0 64 69 83 84 65 31 32   Credit rating   N/A BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 21.5 1,616.4 3,820.4 1.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,948 36,580 15,716 25,889 3,596 0.0 0.0   EBITDA   0.0 2,948 36,580 15,716 25,889 3,596 0.0 0.0   EBIT   0.0 1,884 67,939 27,614 44,652 1,336 0.0 0.0   Pre-tax profit (PTP)   0.0 512.0 35,405.0 12,990.0 17,918.0 -4,904.0 0.0 0.0   Net earnings   0.0 363.0 27,614.0 10,081.0 14,121.0 -4,376.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -552 66,764 24,888 36,681 -7,164 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 150,339 193,300 221,000 241,600 242,500 0.0 0.0   Shareholders equity total   0.0 403 28,017 38,098 52,219 47,843 47,803 47,803   Interest-bearing liabilities   0.0 147,613 156,801 169,446 171,401 177,726 0.0 0.0   Balance sheet total (assets)   0.0 152,104 195,720 221,521 242,204 243,680 47,803 47,803   Net Debt   0.0 146,570 156,801 169,446 171,401 177,726 -47,803 -47,803     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 2,948 36,580 15,716 25,889 3,596 0.0 0.0   Gross profit growth   0.0% 0.0% 1,140.8% -57.0% 64.7% -86.1% -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)   0 152,104 195,720 221,521 242,204 243,680 47,803 47,803   Balance sheet change%   0.0% 0.0% 28.7% 13.2% 9.3% 0.6% -80.4% 0.0%   Added value   0.0 1,884.0 67,939.0 27,614.0 44,652.0 1,336.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 150,339 42,961 27,700 20,600 900 -242,500 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 63.9% 185.7% 175.7% 172.5% 37.2% 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 %   0.0% 1.2% 39.1% 13.2% 19.3% 0.5% 0.0% 0.0%   ROI %   0.0% 1.3% 39.4% 13.3% 19.4% 0.6% 0.0% 0.0%   ROE %   0.0% 90.1% 194.3% 30.5% 31.3% -8.7% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.3% 14.3% 17.2% 21.6% 19.6% 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, %   0.0% 4,971.8% 428.7% 1,078.2% 662.1% 4,942.3% 0.0% 0.0%   Gearing %   0.0% 36,628.5% 559.7% 444.8% 328.2% 371.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.3% 0.8% 1.7% 4.7% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 1,043.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 -54,149.0 -64,470.0 -79,547.0 -82,144.0 -88,618.0 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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