Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOLDINGSELSKABET VANGEN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   0.8% 0.7% 0.9% 0.6% 0.6% 0.6% 8.4% 8.2%   Credit score (0-100)   93 95 91 97 98 97 28 30   Credit rating   AA AA A AA AA AA BB BB   Credit limit (kDKK)   2,629.9 3,270.9 3,043.3 5,042.2 6,670.3 6,948.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -17.4 -16.4 -22.2 -20.2 -20.4 -39.3 0.0 0.0   EBITDA   -17.4 -16.4 -22.2 -20.2 -20.4 -39.3 0.0 0.0   EBIT   -17.4 -16.4 -22.2 -20.2 -20.4 -39.3 0.0 0.0   Pre-tax profit (PTP)   9,226.2 4,777.2 4,353.4 11,754.3 15,936.3 3,554.0 0.0 0.0   Net earnings   9,228.9 4,779.4 4,357.6 11,762.1 15,947.9 3,566.3 0.0 0.0   Pre-tax profit without non-rec. items   9,226 4,777 4,353 11,754 15,936 3,554 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   31,522 36,301 40,659 52,421 68,369 71,935 10,559 10,559   Interest-bearing liabilities   0.0 0.0 0.0 720 742 0.0 0.0 0.0   Balance sheet total (assets)   32,008 36,524 41,243 53,739 69,963 72,702 10,559 10,559   Net Debt   -8.0 -9.9 -46.3 686 728 -10.0 -10,559 -10,559     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -17.4 -16.4 -22.2 -20.2 -20.4 -39.3 0.0 0.0   Gross profit growth   -15.7% 5.3% -35.0% 9.0% -0.9% -93.1% 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)   32,008 36,524 41,243 53,739 69,963 72,702 10,559 10,559   Balance sheet change%   -31.6% 14.1% 12.9% 30.3% 30.2% 3.9% -85.5% 0.0%   Added value   -17.4 -16.4 -22.2 -20.2 -20.4 -39.3 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   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   23.5% 13.9% 11.2% 24.8% 25.8% 5.0% 0.0% 0.0%   ROI %   23.6% 14.1% 11.3% 25.1% 26.1% 5.1% 0.0% 0.0%   ROE %   24.0% 14.1% 11.3% 25.3% 26.4% 5.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   98.5% 99.4% 98.6% 97.5% 97.7% 98.9% 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, %   46.3% 60.4% 208.6% -3,398.0% -3,573.0% 25.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.4% 1.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 0.0% 0.0% 4.4% 4.4% 9.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.5 2.1 1.4 1.2 1.1 14.2 0.0 0.0   Current Ratio   1.5 2.1 1.4 1.2 1.1 14.2 0.0 0.0   Cash and cash equivalent   8.0 9.9 46.3 33.8 14.4 10.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   250.5 243.0 228.2 200.5 159.4 10,097.4 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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