VÆRKTØJSCENTRET FYN ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  2.1% 2.1% 2.1% 2.1% 2.1%  
Bankruptcy risk  4.8% 4.6% 3.5% 4.8% 9.5%  
Credit score (0-100)  46 46 51 44 25  
Credit rating  BBB BBB BBB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  621 0 0 0 0  
Gross profit  273 335 540 428 200  
EBITDA  175 184 338 74.2 -14.3  
EBIT  175 184 338 74.2 -14.3  
Pre-tax profit (PTP)  161.6 182.8 335.6 72.0 -14.3  
Net earnings  127.0 141.5 260.9 55.4 -11.4  
Pre-tax profit without non-rec. items  175 183 336 72.0 -14.3  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  489 577 782 781 715  
Interest-bearing liabilities  203 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,027 1,237 1,170 989 944  

Net Debt  -137 -512 -329 -215 -174  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  621 0 0 0 0  
Net sales growth  73.7% -100.0% 0.0% 0.0% 0.0%  
Gross profit  273 335 540 428 200  
Gross profit growth  86.4% 22.6% 61.1% -20.7% -53.2%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,027 1,237 1,170 989 944  
Balance sheet change%  52.9% 20.4% -5.5% -15.5% -4.5%  
Added value  175.1 183.6 338.5 74.2 -14.3  
Added value %  28.2% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  2.0 -1.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 -1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  28.2% 0.0% 0.0% 0.0% 0.0%  
EBIT %  28.2% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  64.0% 54.8% 62.7% 17.3% -7.1%  
Net Earnings %  20.5% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  20.5% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  28.2% 0.0% 0.0% 0.0% 0.0%  
ROA %  20.6% 16.2% 28.1% 6.9% -1.5%  
ROI %  28.4% 29.0% 49.8% 9.5% -1.9%  
ROE %  29.8% 26.6% 38.4% 7.1% -1.5%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  47.6% 46.6% 66.9% 79.0% 75.7%  
Relative indebtedness %  86.7% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  32.1% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -78.1% -278.9% -97.1% -289.9% 1,217.5%  
Gearing %  41.4% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.8% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.9 0.9 1.1 1.5 1.2  
Current Ratio  1.9 1.9 3.0 4.8 4.1  
Cash and cash equivalent  339.4 512.0 328.8 215.2 173.8  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  38.1 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  184.2 0.0 0.0 0.0 0.0  
Current assets / Net sales %  165.5% 0.0% 0.0% 0.0% 0.0%  
Net working capital  489.0 576.5 782.1 781.0 714.6  
Net working capital %  78.8% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -14  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -14  
EBIT / employee  0 0 0 0 -14  
Net earnings / employee  0 0 0 0 -11