Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VASEFUGLSANG 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% 1.5% 1.4%   Bankruptcy risk   3.9% 4.1% 8.0% 5.4% 5.0% 4.4% 17.4% 14.8%   Credit score (0-100)   51 50 30 40 43 46 9 14   Credit rating   BBB BBB BB BBB BBB BBB BB BB   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   1,185 1,131 578 1,266 967 1,332 0.0 0.0   EBITDA   242 345 43.0 511 107 344 0.0 0.0   EBIT   239 336 34.2 503 101 344 0.0 0.0   Pre-tax profit (PTP)   239.7 334.6 33.4 502.0 97.7 347.5 0.0 0.0   Net earnings   186.6 258.5 24.0 391.1 73.5 270.0 0.0 0.0   Pre-tax profit without non-rec. items   240 335 33.4 502 97.7 348 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   14.9 24.0 15.3 6.5 0.4 0.0 0.0 0.0   Shareholders equity total   463 508 312 703 547 657 352 352   Interest-bearing liabilities   0.0 14.0 14.0 14.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   611 647 386 849 582 787 352 352   Net Debt   -596 -604 -285 -780 -530 -731 -352 -352     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   1,185 1,131 578 1,266 967 1,332 0.0 0.0   Gross profit growth   -3.2% -4.5% -48.9% 119.0% -23.6% 37.8% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   611 647 386 849 582 787 352 352   Balance sheet change%   -3.9% 5.7% -40.3% 120.0% -31.5% 35.4% -55.2% 0.0%   Added value   241.7 344.6 43.0 511.3 109.8 344.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 1 -17 -17 -12 -1 0 0   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 (%)   20.2% 29.7% 5.9% 39.7% 10.5% 25.8% 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 %   38.4% 53.5% 7.0% 81.8% 14.5% 50.8% 0.0% 0.0%   ROI %   51.0% 68.4% 8.5% 96.9% 16.4% 57.7% 0.0% 0.0%   ROE %   39.7% 53.2% 5.8% 77.1% 11.8% 44.8% 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 %   75.8% 78.5% 80.7% 82.7% 94.1% 83.5% 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, %   -246.4% -175.4% -663.8% -152.6% -494.3% -212.4% 0.0% 0.0%   Gearing %   0.0% 2.8% 4.5% 2.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 30.7% 20.0% 21.7% 84.8% 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   4.0 4.5 5.0 5.8 17.0 6.0 0.0 0.0   Current Ratio   4.0 4.5 5.0 5.8 17.0 6.0 0.0 0.0   Cash and cash equivalent   595.6 618.4 299.3 794.0 530.2 731.5 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   448.3 483.7 296.4 696.2 547.1 654.3 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  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   121 172 21 256 55 172 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   121 172 21 256 54 172 0 0   EBIT / employee   120 168 17 251 51 172 0 0   Net earnings / employee   93 129 12 196 37 135 0 0