VANTING COLLECTION ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
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  2.9% 2.9% 2.9% 2.9% 2.9%  
Bankruptcy risk  1.0% 1.1% 1.0% 3.6% 2.2%  
Credit score (0-100)  87 85 84 52 65  
Credit rating  A A A BBB BBB  
Credit limit (kDKK)  306.5 268.4 366.4 0.0 0.1  

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  0 0 0 0 0  
Gross profit  4,159 4,563 4,420 3,162 3,209  
EBITDA  377 655 645 -1,371 -226  
EBIT  303 355 426 -1,594 -366  
Pre-tax profit (PTP)  310.8 314.1 379.8 -1,570.3 -436.7  
Net earnings  240.4 244.1 289.6 -1,607.3 -436.7  
Pre-tax profit without non-rec. items  311 314 380 -1,570 -437  

 
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  152 210 295 175 122  
Shareholders equity total  4,222 4,466 4,756 3,149 2,712  
Interest-bearing liabilities  17.3 7.4 95.7 1,689 1,480  
Balance sheet total (assets)  6,535 6,746 8,053 7,534 6,281  

Net Debt  -1,714 -1,026 -3,331 1,145 877  
 
See the entire balance sheet

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

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  4,159 4,563 4,420 3,162 3,209  
Gross profit growth  75.7% 9.7% -3.1% -28.5% 1.5%  
Employees  9 9 9 12 9  
Employee growth %  200.0% 0.0% 0.0% 33.3% -25.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  6,535 6,746 8,053 7,534 6,281  
Balance sheet change%  27.5% 3.2% 19.4% -6.4% -16.6%  
Added value  376.5 655.4 644.9 -1,375.0 -225.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  154 -302 -195 -404 -253  

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

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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 (%)  7.3% 7.8% 9.6% -50.4% -11.4%  
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 %  6.1% 5.4% 5.8% -19.4% -4.9%  
ROI %  8.2% 7.9% 8.9% -30.0% -7.0%  
ROE %  5.9% 5.6% 6.3% -40.7% -14.9%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  64.6% 66.2% 59.1% 41.8% 43.2%  
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, %  -455.3% -156.5% -516.5% -83.6% -388.4%  
Gearing %  0.4% 0.2% 2.0% 53.6% 54.6%  
Net interest  0 0 0 0 0  
Financing costs %  27.6% 334.7% 89.0% 6.3% 6.3%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.8 2.2 1.5 0.7 0.6  
Current Ratio  2.8 2.9 2.3 1.7 1.9  
Cash and cash equivalent  1,731.8 1,033.0 3,427.1 543.8 603.2  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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  3,899.8 4,109.4 4,260.1 3,018.0 2,773.7  
Net working capital %  0.0% 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  42 73 72 -115 -25  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  42 73 72 -114 -25  
EBIT / employee  34 39 47 -133 -41  
Net earnings / employee  27 27 32 -134 -49