Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VFF Ejendom 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.1% 1.1% 1.0% 1.8% 1.2% 1.6% 10.2% 10.0%   Credit score (0-100)   85 84 85 70 81 73 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   143.1 122.8 199.0 1.7 102.5 9.5 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   889 889 889 859 876 672 0.0 0.0   EBITDA   889 889 889 859 876 672 0.0 0.0   EBIT   641 641 641 611 628 424 0.0 0.0   Pre-tax profit (PTP)   495.0 510.0 522.0 477.0 624.9 424.8 0.0 0.0   Net earnings   386.0 398.0 406.0 371.0 487.4 331.3 0.0 0.0   Pre-tax profit without non-rec. items   495 510 522 477 625 425 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   6,193 5,945 5,697 5,449 5,202 4,954 0.0 0.0   Shareholders equity total   3,264 3,212 3,318 3,688 4,176 3,907 2,157 2,157   Interest-bearing liabilities   2,163 1,891 1,608 469 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,801 6,524 6,366 5,452 5,458 5,459 2,157 2,157   Net Debt   1,555 1,312 939 469 -256 -505 -2,157 -2,157     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   889 889 889 859 876 672 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -3.4% 2.0% -23.3% -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)   6,801 6,524 6,366 5,452 5,458 5,459 2,157 2,157   Balance sheet change%   -2.8% -4.1% -2.4% -14.4% 0.1% 0.0% -60.5% 0.0%   Added value   889.0 889.0 889.0 859.0 876.2 671.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -495 -496 -496 -496 -495 -495 -3,757 -1,249   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   72.1% 72.1% 72.1% 71.1% 71.7% 63.1% 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 %   9.3% 9.6% 9.9% 10.3% 11.5% 7.8% 0.0% 0.0%   ROI %   9.6% 10.0% 10.5% 10.9% 12.0% 8.4% 0.0% 0.0%   ROE %   12.0% 12.3% 12.4% 10.6% 12.4% 8.2% 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 %   48.0% 49.2% 52.1% 67.6% 76.5% 71.6% 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, %   174.9% 147.6% 105.6% 54.6% -29.2% -75.1% 0.0% 0.0%   Gearing %   66.3% 58.9% 48.5% 12.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 6.5% 6.8% 12.9% 1.4% 0.0% 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   1.2 1.0 1.0 0.0 1.1 0.9 0.0 0.0   Current Ratio   1.2 1.0 1.0 0.0 1.1 0.9 0.0 0.0   Cash and cash equivalent   608.0 579.0 669.0 0.0 255.7 504.7 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   98.0 -14.0 21.0 -693.0 17.9 -27.8 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 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