Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET VIBEVÆNGET ODDER 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   0.8% 0.7% 1.0% 1.6% 0.7% 0.7% 11.6% 9.4%   Credit score (0-100)   93 95 87 73 94 92 21 26   Credit rating   AA AA A A AA AA BB BB   Credit limit (kDKK)   999.4 1,327.3 197.9 5.4 392.7 368.6 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   896 966 600 105 778 555 0.0 0.0   EBITDA   874 915 600 105 778 555 0.0 0.0   EBIT   1,074 3,015 600 105 1,278 655 0.0 0.0   Pre-tax profit (PTP)   1,038.7 2,985.0 417.2 -84.9 1,089.6 302.9 0.0 0.0   Net earnings   744.7 2,347.9 220.4 -66.4 849.7 235.3 0.0 0.0   Pre-tax profit without non-rec. items   1,039 2,985 417 -84.9 1,090 303 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   15,900 18,000 18,000 18,000 18,500 18,600 0.0 0.0   Shareholders equity total   11,160 13,007 2,728 2,661 3,511 3,746 3,546 3,546   Interest-bearing liabilities   2,060 14,713 12,620 12,552 12,216 12,090 0.0 0.0   Balance sheet total (assets)   15,929 30,876 18,524 18,396 19,253 19,203 3,546 3,546   Net Debt   2,050 14,628 12,521 12,552 12,071 12,060 -3,546 -3,546     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   896 966 600 105 778 555 0.0 0.0   Gross profit growth   21.9% 7.8% -37.9% -82.6% 644.2% -28.6% -100.0% 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)   15,929 30,876 18,524 18,396 19,253 19,203 3,546 3,546   Balance sheet change%   0.8% 93.8% -40.0% -0.7% 4.7% -0.3% -81.5% 0.0%   Added value   1,074.1 3,015.2 599.6 104.6 1,278.1 655.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   200 2,100 0 0 500 100 -18,600 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 5.0 5.0 5.0 5.0 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 (%)   119.9% 312.1% 100.0% 100.0% 164.3% 118.0% 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 %   6.8% 12.9% 2.5% 0.7% 6.9% 3.5% 0.0% 0.0%   ROI %   6.9% 13.0% 2.5% 0.7% 7.0% 3.5% 0.0% 0.0%   ROE %   6.7% 19.4% 2.8% -2.5% 27.5% 6.5% 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 %   70.1% 42.1% 14.7% 14.5% 18.2% 19.5% 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, %   234.5% 1,598.2% 2,088.2% 12,004.8% 1,551.4% 2,172.2% 0.0% 0.0%   Gearing %   18.5% 113.1% 462.7% 471.6% 347.9% 322.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 0.4% 1.4% 1.6% 1.6% 3.0% 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   0.1 5.7 1.6 0.8 1.4 2.1 0.0 0.0   Current Ratio   0.1 5.7 1.6 0.8 1.4 2.1 0.0 0.0   Cash and cash equivalent   10.1 85.8 99.2 0.0 144.7 30.6 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   -386.0 10,607.1 191.7 -81.1 202.2 316.1 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 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