Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Entreprenørfirmaet Vejstrup Maskinstation A/S 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% 1.5% 1.5%   Bankruptcy risk   7.7% 13.4% 14.3% 4.5% 7.3% 13.9% 18.4% 18.0%   Credit score (0-100)   33 18 15 45 32 15 8 8   Credit rating   BB BB BB BBB BBB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 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   1,213 1,376 2,069 2,066 1,620 848 0.0 0.0   EBITDA   241 143 862 673 32.1 -198 0.0 0.0   EBIT   141 52.8 795 589 -63.6 -278 0.0 0.0   Pre-tax profit (PTP)   108.2 -603.1 775.9 561.5 -76.9 -308.1 0.0 0.0   Net earnings   63.2 -611.6 596.2 432.8 -60.0 -252.6 0.0 0.0   Pre-tax profit without non-rec. items   108 -603 776 562 -76.9 -308 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   572 501 469 556 548 0.0 0.0 0.0   Shareholders equity total   727 115 712 1,144 1,084 832 332 332   Interest-bearing liabilities   441 206 100 73.0 91.3 48.8 0.0 0.0   Balance sheet total (assets)   1,688 897 3,096 2,937 1,846 1,695 332 332   Net Debt   441 138 100 -663 -67.2 48.8 -332 -332     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   1,213 1,376 2,069 2,066 1,620 848 0.0 0.0   Gross profit growth   -35.5% 13.4% 50.4% -0.2% -21.6% -47.7% -100.0% 0.0%   Employees   2 3 3 4 4 3 0 0   Employee growth %   -50.0% 50.0% 0.0% 33.3% 0.0% -25.0% -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)   1,688 897 3,096 2,937 1,846 1,695 332 332   Balance sheet change%   -20.8% -46.9% 245.4% -5.2% -37.1% -8.2% -80.4% 0.0%   Added value   240.6 143.4 861.8 672.8 20.2 -197.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -156 -161 -99 4 -104 -628 0 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 -1.0 -2.0 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 (%)   11.6% 3.8% 38.4% 28.5% -3.9% -32.8% 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 %   8.5% 51.6% 39.8% 19.7% -1.9% -14.8% 0.0% 0.0%   ROI %   13.1% -69.8% 136.1% 55.2% -3.6% -24.6% 0.0% 0.0%   ROE %   9.1% -145.2% 144.2% 46.6% -5.4% -26.4% 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 %   43.1% 12.9% 23.0% 39.0% 58.8% 49.1% 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, %   183.4% 96.1% 11.7% -98.6% -209.3% -24.7% 0.0% 0.0%   Gearing %   60.7% 178.5% 14.1% 6.4% 8.4% 5.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.1% 14.2% 12.8% 37.4% 37.4% 64.7% 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   0.5 0.6 0.9 0.7 0.7 2.0 0.0 0.0   Current Ratio   0.5 0.6 1.1 0.7 0.7 2.0 0.0 0.0   Cash and cash equivalent   0.0 68.2 0.0 736.2 158.5 0.0 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   -382.9 -256.7 276.7 -485.8 -202.7 831.9 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 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   120 48 287 168 5 -66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   120 48 287 168 8 -66 0 0   EBIT / employee   71 18 265 147 -16 -93 0 0   Net earnings / employee   32 -204 199 108 -15 -84 0 0