Odins Vi Ejendomme ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 0.0% 3.1% 2.6% 5.5%  
Credit score (0-100)  0 0 55 61 40  
Credit rating  N/A N/A BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 -0.0 0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 -34.1 151 -26.8  
EBITDA  0.0 0.0 -34.1 151 -26.8  
EBIT  0.0 0.0 -34.1 151 -26.8  
Pre-tax profit (PTP)  0.0 0.0 -92.0 179.6 -304.1  
Net earnings  0.0 0.0 -67.1 135.6 -235.0  
Pre-tax profit without non-rec. items  0.0 0.0 -92.0 180 -304  

 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 2,758 2,897 2,844  
Shareholders equity total  0.0 0.0 -27.1 108 -127  
Interest-bearing liabilities  0.0 0.0 2,829 2,840 2,972  
Balance sheet total (assets)  0.0 0.0 2,862 3,047 2,896  

Net Debt  0.0 0.0 2,749 2,808 2,972  
 
See the entire balance sheet

Volume 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 -34.1 151 -26.8  
Gross profit growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 2,862 3,047 2,896  
Balance sheet change%  0.0% 0.0% 0.0% 6.5% -5.0%  
Added value  0.0 0.0 -34.1 150.7 -26.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 2,758 139 -53  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 -1.0 1.0 -1.0  

Profitability 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% -0.4% 7.9% -6.3%  
ROI %  0.0% 0.0% -0.5% 8.1% -6.4%  
ROE %  0.0% 0.0% -2.3% 9.1% -15.6%  

Solidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  0.0% 0.0% 25.6% 27.7% 21.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% -8,059.4% 1,862.6% -11,095.8%  
Gearing %  0.0% 0.0% -10,429.9% 2,618.3% -2,348.6%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 5.6% 1.9% 3.9%  

Liquidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 0.0 0.0 1.1 0.3  
Current Ratio  0.0 0.0 0.0 1.1 0.3  
Cash and cash equivalent  0.0 0.0 79.1 32.7 0.0  

Capital use efficiency 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 -2,025.0 16.0 -133.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -27  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -27  
EBIT / employee  0 0 0 0 -27  
Net earnings / employee  0 0 0 0 -235