Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VESTVÆRFTET HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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% 0.0% 0.0% 1.4% 1.5% 1.2% 7.8% 7.7%   Credit score (0-100)   0 0 0 80 78 83 31 30   Credit rating   N/A N/A N/A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 472.1 266.9 1,635.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 36,505 35,764 34,750 0.0 0.0   EBITDA   0.0 0.0 0.0 12,629 13,948 10,645 0.0 0.0   EBIT   0.0 0.0 0.0 12,185 13,574 10,083 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 12,216.0 13,669.0 9,814.0 0.0 0.0   Net earnings   0.0 0.0 0.0 9,434.0 10,661.0 7,699.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 12,216 13,669 9,814 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 2,869 2,207 3,754 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 34,214 44,849 47,519 41,339 41,339   Interest-bearing liabilities   0.0 0.0 0.0 970 37.0 10.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 59,868 80,506 69,609 41,339 41,339   Net Debt   0.0 0.0 0.0 -22,289 -11,607 -34,379 -41,339 -41,339     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 0.0 0.0 36,505 35,764 34,750 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -2.0% -2.8% -100.0% 0.0%   Employees   0 0 0 50 46 47 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -8.0% 2.2% -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)   0 0 0 59,868 80,506 69,609 41,339 41,339   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 34.5% -13.5% -40.6% 0.0%   Added value   0.0 0.0 0.0 12,629.0 14,018.0 10,645.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 2,425 -1,036 985 -3,754 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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% 0.0% 0.0% 33.4% 38.0% 29.0% 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 %   0.0% 0.0% 0.0% 20.6% 19.5% 13.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 32.6% 31.8% 20.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 31.2% 30.9% 19.1% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 57.1% 55.7% 68.3% 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% 0.0% 0.0% -176.5% -83.2% -323.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 2.8% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 20.8% 0.6% 1,446.8% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 2.4 2.4 3.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.5 2.5 3.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 23,259.0 11,644.0 34,389.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 0.0 0.0 30,885.0 43,455.0 42,741.0 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  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 253 305 226 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 253 303 226 0 0   EBIT / employee   0 0 0 244 295 215 0 0   Net earnings / employee   0 0 0 189 232 164 0 0