Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vestjysk Marketing Holstebro 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  2018 N/A 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% 2.5% 2.5%   Bankruptcy risk   0.0% 12.4% 6.6% 5.0% 2.1% 1.9% 14.5% 14.2%   Credit score (0-100)   0 20 36 42 66 69 15 15   Credit rating   N/A BB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 0.1 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 172 469 925 1,562 1,383 0.0 0.0   EBITDA   0.0 -421 68.5 175 718 279 0.0 0.0   EBIT   0.0 -474 48.5 136 687 136 0.0 0.0   Pre-tax profit (PTP)   0.0 -473.6 55.5 133.1 678.4 100.0 0.0 0.0   Net earnings   0.0 -370.9 43.0 102.8 528.3 77.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -474 55.5 133 678 100 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 253 0.0 0.0   Shareholders equity total   0.0 29.1 72.1 175 703 780 358 358   Interest-bearing liabilities   0.0 228 531 483 732 683 0.0 0.0   Balance sheet total (assets)   0.0 435 1,037 1,206 2,183 1,931 358 358   Net Debt   0.0 180 165 44.1 -69.8 588 -358 -358     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 172 469 925 1,562 1,383 0.0 0.0   Gross profit growth   0.0% 0.0% 172.0% 97.1% 68.9% -11.5% -100.0% 0.0%   Employees   0 1 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 435 1,037 1,206 2,183 1,931 358 358   Balance sheet change%   0.0% 0.0% 138.4% 16.3% 81.0% -11.5% -81.4% 0.0%   Added value   0.0 -420.8 68.5 174.9 725.8 278.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 27 -40 -9 -62 79 -281 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% -274.6% 10.3% 14.7% 44.0% 9.8% 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 %   0.0% -107.7% 7.7% 12.3% 40.5% 6.7% 0.0% 0.0%   ROI %   0.0% -182.1% 13.0% 21.7% 64.8% 9.4% 0.0% 0.0%   ROE %   0.0% -1,275.6% 85.1% 83.2% 120.3% 10.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 6.7% 7.0% 16.5% 32.8% 40.4% 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, %   0.0% -42.8% 241.6% 25.2% -9.7% 211.0% 0.0% 0.0%   Gearing %   0.0% 785.0% 736.1% 276.2% 104.2% 87.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.4% 0.2% 1.1% 1.4% 5.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.8 1.0 1.2 1.4 0.7 0.0 0.0   Current Ratio   0.0 0.8 1.0 1.1 1.4 1.7 0.0 0.0   Cash and cash equivalent   0.0 48.0 365.5 439.0 802.3 94.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -76.1 -6.6 68.0 638.2 679.4 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  2018 N/A 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 -421 68 87 363 139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -421 68 87 359 139 0 0   EBIT / employee   0 -474 48 68 343 68 0 0   Net earnings / employee   0 -371 43 51 264 39 0 0