Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VESTERGÅRD, HJARUP 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   0.3% 0.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.9% 0.9% 0.8% 1.4% 7.8% 7.7%   Credit score (0-100)   0 0 91 91 93 79 31 30   Credit rating   N/A N/A A A AA A BB BB   Credit limit (kDKK)   0.0 0.0 893.3 1,180.5 1,636.8 474.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 434 3,697 2,392 321 0.0 0.0   EBITDA   0.0 0.0 434 3,697 2,392 321 0.0 0.0   EBIT   0.0 0.0 139 3,520 2,215 144 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,960.3 3,223.4 5,528.5 37,615.0 0.0 0.0   Net earnings   0.0 0.0 1,905.3 2,515.4 5,094.5 36,987.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,960 3,223 5,528 37,615 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 15,675 15,528 15,351 15,175 0.0 0.0   Shareholders equity total   0.0 0.0 10,388 12,903 17,998 55,902 45,977 45,977   Interest-bearing liabilities   0.0 0.0 31,858 31,224 29,983 29,381 0.0 0.0   Balance sheet total (assets)   0.0 0.0 43,363 45,927 50,237 87,251 45,977 45,977   Net Debt   0.0 0.0 29,010 31,222 29,982 -5,044 -45,977 -45,977     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 0.0 434 3,697 2,392 321 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 751.8% -35.3% -86.6% -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)   0 0 43,363 45,927 50,237 87,251 45,977 45,977   Balance sheet change%   0.0% 0.0% 0.0% 5.9% 9.4% 73.7% -47.3% 0.0%   Added value   0.0 0.0 434.0 3,696.8 2,391.8 321.1 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 6,496 8,559 -353 -1,270 -4,458 -9,800   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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% 0.0% 31.9% 95.2% 92.6% 45.0% 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 %   0.0% 0.0% 5.9% 8.5% 12.7% 55.5% 0.0% 0.0%   ROI %   0.0% 0.0% 5.9% 8.5% 12.7% 55.5% 0.0% 0.0%   ROE %   0.0% 0.0% 18.3% 21.6% 33.0% 100.1% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 24.0% 28.1% 35.8% 64.1% 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% 0.0% 6,683.9% 844.6% 1,253.5% -1,570.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 306.7% 242.0% 166.6% 52.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.6% 1.8% 1.8% 1.7% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.6 0.7 1.0 3.8 0.0 0.0   Current Ratio   0.0 0.0 0.6 0.7 1.0 3.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,847.7 1.3 1.5 34,425.3 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 0.0 -8,380.3 -5,608.4 -370.2 35,012.1 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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