Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET VADUM 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 2019/12 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   4.8% 2.5% 1.8% 1.4% 4.0% 1.4% 8.3% 8.3%   Credit score (0-100)   46 62 70 77 49 78 30 30   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.1 10.0 101.1 0.0 112.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 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   -339 936 2,534 3,077 3,068 3,514 0.0 0.0   EBITDA   -339 936 2,534 3,077 3,068 3,514 0.0 0.0   EBIT   -339 8,876 9,096 4,278 -1,072 3,845 0.0 0.0   Pre-tax profit (PTP)   -339.0 8,565.0 7,709.0 2,860.0 -2,600.0 2,491.0 0.0 0.0   Net earnings   -264.0 6,677.0 6,013.0 2,231.0 -2,028.0 1,943.0 0.0 0.0   Pre-tax profit without non-rec. items   -339 8,565 7,709 2,860 -2,600 2,491 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   26,496 68,076 79,587 80,797 76,656 76,987 0.0 0.0   Shareholders equity total   933 7,610 13,623 15,854 13,826 15,769 15,719 15,719   Interest-bearing liabilities   25,229 57,313 60,833 59,136 57,594 56,234 0.0 0.0   Balance sheet total (assets)   27,106 68,087 79,605 80,797 76,727 77,449 15,719 15,719   Net Debt   24,910 57,311 60,833 59,136 57,594 55,784 -15,719 -15,719     See the entire balance sheet 1000.0 Volume  2019 2019/12 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   -339 936 2,534 3,077 3,068 3,514 0.0 0.0   Gross profit growth   0.0% 0.0% 170.7% 21.4% -0.3% 14.5% -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)   27,106 68,087 79,605 80,797 76,727 77,449 15,719 15,719   Balance sheet change%   0.0% 151.2% 16.9% 1.5% -5.0% 0.9% -79.7% 0.0%   Added value   -339.0 8,876.0 9,096.0 4,278.0 -1,072.0 3,845.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   26,496 41,580 11,511 1,210 -4,141 331 -76,987 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 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 (%)   100.0% 948.3% 359.0% 139.0% -34.9% 109.4% 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 %   -1.3% 18.6% 12.3% 5.3% -1.4% 5.0% 0.0% 0.0%   ROI %   -1.3% 19.1% 12.6% 5.4% -1.4% 5.1% 0.0% 0.0%   ROE %   -28.3% 156.3% 56.6% 15.1% -13.7% 13.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   3.4% 11.2% 17.1% 19.6% 18.0% 20.4% 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, %   -7,348.1% 6,123.0% 2,400.7% 1,921.9% 1,877.2% 1,587.5% 0.0% 0.0%   Gearing %   2,704.1% 753.1% 446.5% 373.0% 416.6% 356.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.8% 2.3% 2.4% 2.6% 2.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 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   319.0 2.0 0.0 0.0 0.0 450.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 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   -25,563.0 -27,352.0 -14,841.0 -13,715.0 -12,926.0 -11,781.0 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 2019/12 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