Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VEJLEFJORD-FONDEN 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   1.9% 1.3% 1.4% 1.7% 1.3% 1.4% 7.7% 7.7%   Credit score (0-100)   72 80 77 73 78 79 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   10.9 539.6 429.9 117.4 1,416.1 1,111.2 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   21.8 -146 -61.8 -51.1 -66.2 -161 0.0 0.0   EBITDA   -89.8 -399 -87.6 -76.9 -92.4 -191 0.0 0.0   EBIT   -89.8 -399 -87.6 -76.9 -92.4 -191 0.0 0.0   Pre-tax profit (PTP)   12,112.3 6,355.0 15,300.8 23,121.5 19,260.7 19,484.9 0.0 0.0   Net earnings   12,112.3 6,355.0 15,300.8 23,121.5 19,260.7 19,484.9 0.0 0.0   Pre-tax profit without non-rec. items   12,112 6,355 15,301 23,121 19,261 19,485 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   32,488 37,755 60,508 105,131 121,650 122,730 28,135 28,135   Interest-bearing liabilities   1,485 3,693 3,693 0.0 2.5 0.0 0.0 0.0   Balance sheet total (assets)   34,451 41,552 64,275 106,122 122,428 123,729 28,135 28,135   Net Debt   1,266 3,670 3,680 -346 -478 -308 -28,135 -28,135     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   21.8 -146 -61.8 -51.1 -66.2 -161 0.0 0.0   Gross profit growth   0.0% 0.0% 57.5% 17.3% -29.5% -142.5% 0.0% 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)   34,451 41,552 64,275 106,122 122,428 123,729 28,135 28,135   Balance sheet change%   37.5% 20.6% 54.7% 65.1% 15.4% 1.1% -77.3% 0.0%   Added value   -89.8 -398.7 -87.6 -76.9 -92.4 -191.2 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   -4.0 -5.0 -5.0 -5.0 -5.0 -5.0 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 (%)   -412.7% 273.7% 141.6% 150.4% 139.5% 119.0% 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 %   41.4% 22.7% 29.3% 27.8% 16.9% 15.8% 0.0% 0.0%   ROI %   41.8% 22.9% 29.3% 28.0% 17.0% 16.0% 0.0% 0.0%   ROE %   43.2% 18.1% 31.1% 27.9% 17.0% 15.9% 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 %   98.6% 90.9% 94.1% 99.1% 99.4% 99.2% 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, %   -1,410.1% -920.4% -4,202.4% 450.5% 517.5% 160.9% 0.0% 0.0%   Gearing %   4.6% 9.8% 6.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.1% 88.3% 5.3% 30.6% 570.4% 1,193.8% 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   2.7 4.4 2.0 1.7 2.1 1.9 0.0 0.0   Current Ratio   2.7 4.4 2.0 1.7 2.1 1.9 0.0 0.0   Cash and cash equivalent   218.9 23.1 12.9 346.3 480.6 307.7 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   826.7 353.1 72.1 741.2 862.1 929.7 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