Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VH Service 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   7.9% 8.4% 19.8% 9.7% 26.1% 6.2% 15.6% 15.4%   Credit score (0-100)   32 31 6 24 2 37 12 13   Credit rating   BB BB B BB B 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   807 1,640 -1,249 316 712 327 0.0 0.0   EBITDA   153 188 -2,746 179 697 115 0.0 0.0   EBIT   153 188 -2,746 179 697 115 0.0 0.0   Pre-tax profit (PTP)   48.9 68.9 -2,863.5 172.8 -2,385.5 244.5 0.0 0.0   Net earnings   48.9 68.9 -2,863.5 172.8 -2,385.5 244.5 0.0 0.0   Pre-tax profit without non-rec. items   48.9 68.9 -2,864 173 -2,385 245 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   142 210 -2,653 -2,480 -4,866 -4,621 -4,746 -4,746   Interest-bearing liabilities   3,214 3,673 3,572 3,564 4,252 5,329 4,746 4,746   Balance sheet total (assets)   3,867 5,243 2,334 2,653 256 1,199 0.0 0.0   Net Debt   3,106 3,644 3,550 3,541 4,236 5,327 4,746 4,746     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   807 1,640 -1,249 316 712 327 0.0 0.0   Gross profit growth   40.1% 103.2% 0.0% 0.0% 125.2% -54.0% -100.0% 0.0%   Employees   0 0 0 0 1 1 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)   3,867 5,243 2,334 2,653 256 1,199 0 0   Balance sheet change%   29.9% 35.6% -55.5% 13.7% -90.4% 369.0% -100.0% 0.0%   Added value   153.1 188.2 -2,745.7 179.0 696.7 115.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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 -1.0 1.0 2.0 3.0 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 (%)   19.0% 11.5% 219.7% 56.6% 97.9% 35.2% 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 %   4.5% 4.1% -53.7% 5.6% -28.3% 8.7% 0.0% 0.0%   ROI %   5.0% 5.2% -73.6% 6.6% -30.9% 9.9% 0.0% 0.0%   ROE %   41.7% 39.1% -225.1% 6.9% -164.0% 33.6% 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 %   3.7% 4.0% -53.2% -48.3% -95.0% -79.4% -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, %   2,029.2% 1,936.3% -129.3% 1,978.3% 608.0% 4,627.1% 0.0% 0.0%   Gearing %   2,270.1% 1,745.7% -134.7% -143.7% -87.4% -115.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.5% 3.3% 3.1% 24.0% 4.8% 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   1.0 1.0 0.5 0.7 0.0 0.2 0.0 0.0   Current Ratio   1.0 1.0 0.5 0.7 0.0 0.2 0.0 0.0   Cash and cash equivalent   107.9 29.8 22.4 22.8 15.7 2.3 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   141.6 210.4 -2,653.1 -910.8 -4,865.7 -4,621.2 -2,373.1 -2,373.1   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   0 0 0 0 697 115 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 697 115 0 0   EBIT / employee   0 0 0 0 697 115 0 0   Net earnings / employee   0 0 0 0 -2,385 245 0 0