Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VXK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.5% 2.0% 1.8% 1.2% 1.8% 2.2% 8.4% 8.4%   Credit score (0-100)   64 70 71 80 71 64 29 29   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.6 27.9 252.4 14,824.3 120.2 3.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -114 -171 -33.5 -24.2 -341 -112 0.0 0.0   EBITDA   -114 -387 -264 -24.2 -341 -112 0.0 0.0   EBIT   -138 -423 -293 -43.5 -341 -117 0.0 0.0   Pre-tax profit (PTP)   -138.8 -432.3 -294.0 34,328.0 -976.8 -1,905.4 0.0 0.0   Net earnings   -143.8 -432.3 -294.0 34,328.0 -976.8 -1,905.4 0.0 0.0   Pre-tax profit without non-rec. items   -139 -432 -294 34,328 -977 -1,905 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   509 1,144 1,114 1,095 1,095 1,158 0.0 0.0   Shareholders equity total   110,299 262,284 573,546 746,454 205,627 123,130 17,586 17,586   Interest-bearing liabilities   1,648 3,355 3,804 14,805 14,410 15,735 0.0 0.0   Balance sheet total (assets)   111,967 265,736 577,466 761,383 220,192 139,280 17,586 17,586   Net Debt   1,499 3,175 3,803 14,800 12,007 6,182 -17,586 -17,586     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -114 -171 -33.5 -24.2 -341 -112 0.0 0.0   Gross profit growth   -75.5% -50.4% 80.4% 27.9% -1,311.4% 67.2% 0.0% 0.0%   Employees   0 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   111,967 265,736 577,466 761,383 220,192 139,280 17,586 17,586   Balance sheet change%   91.0% 137.3% 117.3% 31.8% -71.1% -36.7% -87.4% 0.0%   Added value   -113.8 -387.3 -263.5 -24.2 -321.7 -111.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,469 -98,330 -157,178 158,416 690,930 -460,200 23,244 -103,993   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 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   121.2% 246.7% 875.2% 180.0% 100.0% 104.3% 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 %   -0.2% -0.2% -0.1% 5.2% -0.1% 0.1% 0.0% 0.0%   ROI %   -0.2% -0.2% -0.1% 5.2% -0.1% 0.1% 0.0% 0.0%   ROE %   -0.2% -0.2% -0.1% 5.2% -0.2% -1.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   98.5% 98.7% 99.3% 98.0% 93.4% 88.4% 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, %   -1,316.9% -819.7% -1,443.3% -61,259.9% -3,521.1% -5,530.1% 0.0% 0.0%   Gearing %   1.5% 1.3% 0.7% 2.0% 7.0% 12.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.4% 0.1% 2.6% 4.9% 14.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.4 0.4 0.8 2.4 2.4 2.0 0.0 0.0   Current Ratio   0.4 0.4 0.8 2.4 2.4 2.1 0.0 0.0   Cash and cash equivalent   149.0 180.8 1.1 4.4 2,403.0 9,552.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -933.4 -2,175.4 -726.6 21,113.3 20,136.6 17,168.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -387 -264 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -387 -264 0 0 0 0 0   EBIT / employee   0 -423 -293 0 0 0 0 0   Net earnings / employee   0 -432 -294 0 0 0 0 0