Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VEJLE BOLIG BYG 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   1.7% 1.5% 1.6% 1.5% 1.3% 1.7% 7.5% 7.4%   Credit score (0-100)   75 77 75 75 79 72 32 33   Credit rating   A A A A A A BB BBB   Credit limit (kDKK)   33.0 117.5 114.8 222.9 698.8 68.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   147 144 112 123 70.3 33.5 0.0 0.0   EBITDA   147 144 112 123 388 33.5 0.0 0.0   EBIT   144 141 104 109 229 21.8 0.0 0.0   Pre-tax profit (PTP)   3,971.3 4,573.5 5,083.6 7,251.8 4,026.5 12,602.7 0.0 0.0   Net earnings   3,850.1 4,447.5 4,948.1 7,142.4 3,877.1 12,376.4 0.0 0.0   Pre-tax profit without non-rec. items   3,971 4,573 5,084 7,252 4,027 12,603 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   7.6 4.6 70.0 55.3 32.5 20.8 0.0 0.0   Shareholders equity total   34,257 38,704 43,653 50,795 54,672 67,048 66,923 66,923   Interest-bearing liabilities   12,674 12,040 8,007 5,966 3,522 25,638 0.0 0.0   Balance sheet total (assets)   48,978 52,657 53,576 58,721 60,017 94,530 66,923 66,923   Net Debt   12,674 12,040 8,002 5,949 3,434 25,618 -66,923 -66,923     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   147 144 112 123 70.3 33.5 0.0 0.0   Gross profit growth   77.9% -2.2% -22.4% 10.6% -43.1% -52.3% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   48,978 52,657 53,576 58,721 60,017 94,530 66,923 66,923   Balance sheet change%   8.7% 7.5% 1.7% 9.6% 2.2% 57.5% -29.2% 0.0%   Added value   147.2 144.0 111.7 123.5 244.0 33.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -642 -201 -1,054 -2,248 3,240 29,523 -26,802 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   97.9% 97.9% 92.8% 88.1% 326.1% 65.1% 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 %   9.1% 9.7% 10.1% 13.3% 7.0% 17.5% 0.0% 0.0%   ROI %   9.4% 10.0% 10.4% 13.8% 7.2% 17.9% 0.0% 0.0%   ROE %   11.9% 12.2% 12.0% 15.1% 7.4% 20.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   69.9% 73.5% 81.5% 86.5% 91.1% 70.9% 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, %   8,611.7% 8,361.1% 7,165.1% 4,818.0% 884.7% 76,377.9% 0.0% 0.0%   Gearing %   37.0% 31.1% 18.3% 11.7% 6.4% 38.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.7% 2.6% 3.2% 2.8% 6.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.2 1.3 1.4 1.2 1.6 2.4 0.0 0.0   Current Ratio   1.2 1.3 1.4 1.2 1.6 2.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 4.7 16.7 87.6 19.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,667.5 3,869.4 4,025.1 1,881.3 2,994.7 39,159.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 34 0 0   EBIT / employee   0 0 0 0 0 22 0 0   Net earnings / employee   0 0 0 0 0 12,376 0 0