Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FELDAM VVS 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   9.3% 1.9% 5.1% 4.7% 4.8% 3.4% 15.7% 12.8%   Credit score (0-100)   28 72 44 45 43 54 11 18   Credit rating   BB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.9 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,378 2,261 1,288 1,106 1,397 1,691 0.0 0.0   EBITDA   46.1 1,037 -267 -198 -211 -19.1 0.0 0.0   EBIT   20.5 1,020 -277 -266 -285 -37.7 0.0 0.0   Pre-tax profit (PTP)   -7.3 1,018.0 -284.1 -295.8 -287.1 -73.1 0.0 0.0   Net earnings   -6.2 786.4 -227.7 -236.3 -251.5 -31.3 0.0 0.0   Pre-tax profit without non-rec. items   -7.3 1,018 -284 -296 -287 -73.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 83.3 343 275 306 465 0.0 0.0   Shareholders equity total   606 1,392 1,057 770 519 488 408 408   Interest-bearing liabilities   1.9 0.0 0.0 25.9 181 357 0.0 0.0   Balance sheet total (assets)   1,113 2,621 2,006 1,417 1,304 1,415 408 408   Net Debt   1.9 -745 -251 -232 120 194 -408 -408     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,378 2,261 1,288 1,106 1,397 1,691 0.0 0.0   Gross profit growth   -24.4% 64.1% -43.0% -14.1% 26.2% 21.1% -100.0% 0.0%   Employees   4 4 4 4 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,113 2,621 2,006 1,417 1,304 1,415 408 408   Balance sheet change%   -37.0% 135.4% -23.5% -29.3% -8.0% 8.5% -71.2% 0.0%   Added value   46.1 1,036.8 -266.9 -197.6 -217.2 -19.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -900 67 250 -136 -43 141 -465 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   1.5% 45.1% -21.5% -24.0% -20.4% -2.2% 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 %   1.4% 54.6% -12.0% -15.5% -21.0% -2.8% 0.0% 0.0%   ROI %   2.4% 102.0% -22.6% -28.7% -38.1% -4.9% 0.0% 0.0%   ROE %   -1.0% 78.7% -18.6% -25.9% -39.0% -6.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   54.4% 53.1% 52.7% 54.4% 39.8% 34.5% 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, %   4.1% -71.8% 93.9% 117.3% -56.7% -1,012.3% 0.0% 0.0%   Gearing %   0.3% 0.0% 0.0% 3.4% 34.8% 73.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.8% 230.8% 0.0% 232.9% 1.8% 13.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   2.2 2.0 1.2 1.7 1.2 1.4 0.0 0.0   Current Ratio   2.2 2.1 1.2 1.8 1.3 1.4 0.0 0.0   Cash and cash equivalent   0.0 744.8 250.6 257.6 60.8 162.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   606.0 1,309.1 213.6 495.1 213.3 290.3 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   12 259 -67 -49 -54 -6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   12 259 -67 -49 -53 -6 0 0   EBIT / employee   5 255 -69 -66 -71 -13 0 0   Net earnings / employee   -2 197 -57 -59 -63 -10 0 0