Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vester Berg EjendomsInvest ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.3% 0.3%   Bankruptcy risk   1.9% 2.7% 1.9% 0.7% 3.1% 2.4% 7.8% 7.8%   Credit score (0-100)   72 62 71 93 56 62 31 31   Credit rating   A BBB A AA BBB BBB BB BB   Credit limit (kDKK)   5.5 0.0 3.4 1,538.6 0.0 0.1 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   769 1,130 1,690 1,816 1,821 2,575 2,575 2,575   Gross profit   9,287 -151 56.2 2,289 -355 -1,470 0.0 0.0   EBITDA   8,553 -123 4,104 1,785 -1,446 -2,438 0.0 0.0   EBIT   17,845 -151 1,521 3,224 -2,115 -4,938 0.0 0.0   Pre-tax profit (PTP)   9,079.9 -1,220.8 663.2 1,369.9 -1,525.0 -2,876.1 0.0 0.0   Net earnings   7,081.7 -955.2 254.9 1,068.5 -1,054.4 -2,245.3 0.0 0.0   Pre-tax profit without non-rec. items   17,638 -1,221 663 2,305 -3,286 -6,345 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   22,640 29,461 33,015 35,276 50,000 47,500 0.0 0.0   Shareholders equity total   9,918 8,963 9,218 15,161 18,659 16,413 16,363 16,363   Interest-bearing liabilities   11,345 18,210 21,011 16,820 22,766 28,434 0.0 0.0   Balance sheet total (assets)   24,544 30,225 33,784 35,977 50,924 48,288 16,363 16,363   Net Debt   9,459 17,559 20,746 16,731 22,654 28,391 -16,363 -16,363     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   769 1,130 1,690 1,816 1,821 2,575 2,575 2,575   Net sales growth   23.0% 46.9% 49.5% 7.5% 0.2% 41.4% 0.0% 0.0%   Gross profit   9,287 -151 56.2 2,289 -355 -1,470 0.0 0.0   Gross profit growth   293.0% 0.0% 0.0% 3,973.3% 0.0% -314.4% 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)   24,544 30,225 33,784 35,977 50,924 48,288 16,363 16,363   Balance sheet change%   129.4% 23.1% 11.8% 6.5% 41.5% -5.2% -66.1% 0.0%   Added value   17,844.9 -151.5 2,985.9 3,223.5 -2,115.4 -4,938.2 0.0 0.0   Added value %   2,320.6% -13.4% 176.7% 177.5% -116.2% -191.8% 0.0% 0.0%   Investments   12,090 6,821 2,089 2,260 14,724 -2,500 -47,500 0   Net sales trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 -2.0 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 %   1,112.3% -10.9% 242.9% 98.2% -79.4% -94.7% 0.0% 0.0%   EBIT %   2,320.6% -13.4% 90.0% 177.5% -116.2% -191.8% 0.0% 0.0%   EBIT to gross profit (%)   192.2% 100.0% 2,706.9% 140.8% 596.5% 336.0% 0.0% 0.0%   Net Earnings %   920.9% -84.5% 15.1% 58.8% -57.9% -87.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -287.4% -82.0% 167.9% -20.4% -21.2% 9.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   2,293.7% -108.0% 39.2% 126.9% -180.5% -246.4% 0.0% 0.0%   ROA %   101.3% -0.6% 4.8% 9.2% -4.9% -9.9% 0.0% 0.0%   ROI %   103.3% -0.6% 4.8% 9.4% -5.3% -10.7% 0.0% 0.0%   ROE %   111.0% -10.1% 2.8% 8.8% -6.2% -12.8% 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 %   40.7% 29.7% 27.3% 42.1% 36.7% 34.0% 100.0% 100.0%   Relative indebtedness %   1,537.1% 1,656.8% 1,279.5% 967.4% 1,611.2% 1,147.9% 0.0% 0.0%   Relative net indebtedness %   1,291.9% 1,599.2% 1,263.8% 962.5% 1,605.0% 1,146.2% -635.6% -635.6%   Net int. bear. debt to EBITDA, %   110.6% -14,314.1% 505.5% 937.5% -1,566.3% -1,164.4% 0.0% 0.0%   Gearing %   114.4% 203.2% 227.9% 110.9% 122.0% 173.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 7.2% 4.4% 4.9% 5.9% 5.6% 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   2.4 0.3 0.2 0.4 0.1 0.4 0.0 0.0   Current Ratio   2.0 0.3 0.2 0.4 0.1 0.4 0.0 0.0   Cash and cash equivalent   1,886.0 650.7 265.5 88.6 111.9 43.3 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 15.3 60.4 102.0 109.2 52.1 0.0 0.0   Trade creditors turnover (days)   501.8 271.1 178.4 122.0 75.8 46.2 0.0 0.0   Current assets / Net sales %   247.6% 67.6% 45.5% 38.6% 50.7% 30.6% 635.6% 635.6%   Net working capital   953.9 -2,139.2 -4,049.1 -864.2 -6,710.9 -1,457.2 0.0 0.0   Net working capital %   124.0% -189.3% -239.6% -47.6% -368.6% -56.6% 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 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