CVR number 30734092
Industry 649990

VORREGAARDS ALLÉ ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  4.0% 4.0% 4.5% 5.1% 5.4%  
Credit score (0-100)  51 49 45 43 40  
Credit rating  BBB BBB BBB BBB BBB  
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
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  180 213 102 191 162  
EBITDA  190 213 102 191 162  
EBIT  185 223 112 181 172  
Pre-tax profit (PTP)  117.1 155.3 51.7 67.0 11.8  
Net earnings  91.4 120.4 40.6 52.1 9.4  
Pre-tax profit without non-rec. items  117 155 51.7 67.0 11.8  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  4,140 4,150 4,160 4,150 4,160  
Shareholders equity total  481 601 642 694 703  
Interest-bearing liabilities  3,285 3,175 3,066 3,023 3,043  
Balance sheet total (assets)  4,346 4,356 4,257 4,273 4,312  
Net Debt  3,261 3,127 3,066 2,986 2,981  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  180 213 102 191 162  
Gross profit growth  -7.1% 17.9% -52.2% 88.3% -15.2%  
Employees  0 0 0 0 0  
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)  4,346 4,356 4,257 4,273 4,312  
Balance sheet change%  -0.4% 0.2% -2.3% 0.4% 0.9%  
Added value  185.4 222.6 111.6 181.3 172.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  5 10 10 -10 10  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  102.8% 104.7% 109.8% 94.8% 106.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  4.3% 5.1% 2.6% 4.3% 4.1%  
ROI %  4.7% 5.6% 2.8% 4.7% 4.4%  
ROE %  21.0% 22.2% 6.5% 7.8% 1.3%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  11.1% 13.8% 15.1% 16.2% 16.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  1,712.9% 1,470.5% 3,018.7% 1,561.4% 1,837.8%  
Gearing %  683.1% 528.0% 477.8% 435.7% 432.7%  
Net interest  0 0 0 0 0  
Financing costs %  2.1% 2.1% 1.9% 3.9% 5.4%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.2 0.2 0.1 0.1 0.1  
Current Ratio  0.2 0.2 0.1 0.1 0.1  
Cash and cash equivalent  24.0 48.0 0.0 36.8 61.9  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -886.9 -908.0 -1,009.8 -909.1 -896.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0