Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ved Fyret 9 Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   6.3% 6.0% 4.6% 5.0% 5.8% 13.6% 16.6% 16.6%   Credit score (0-100)   39 40 46 42 39 15 11 11   Credit rating   BBB BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   -0.0 0.0 -0.0 0.0 0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   102 161 16 105   -51 -51 -51   Gross profit   93.0 158 13.0 102 -2.0 -53.9 0.0 0.0   EBITDA   93.0 158 13.0 102 -2.0 -53.9 0.0 0.0   EBIT   93.0 158 13.0 102 -2.0 -53.9 0.0 0.0   Pre-tax profit (PTP)   79.0 144.0 2.0 96.0 -6.0 -53.9 0.0 0.0   Net earnings   84.0 148.0 5.0 98.0 -5.0 -53.9 0.0 0.0   Pre-tax profit without non-rec. items   79.0 144 2.0 96.0 -6.0 -53.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 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 0.0 0.0 0.0   Shareholders equity total   -176 -28.0 -23.0 74.0 69.0 15.2 -110 -110   Interest-bearing liabilities   346 358 173 187 22.0 34.8 110 110   Balance sheet total (assets)   201 378 156 283 97.0 51.9 0.0 0.0   Net Debt   343 355 170 184 19.0 21.7 110 110     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   102 161 16 105 1 -51 -51 -51   Net sales growth   -163.0% 57.8% -90.1% 556.3% -99.0% -5,198.8% 0.0% 0.0%   Gross profit   93.0 158 13.0 102 -2.0 -53.9 0.0 0.0   Gross profit growth   0.0% 69.9% -91.8% 684.6% 0.0% -2,593.2% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   201 378 156 283 97 52 0 0   Balance sheet change%   151.3% 88.1% -58.7% 81.4% -65.7% -46.5% -100.0% 0.0%   Added value   93.0 158.0 13.0 102.0 -2.0 -53.9 0.0 0.0   Added value %   91.2% 98.1% 81.3% 97.1% -200.0% 105.6% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   91.2% 98.1% 81.3% 97.1% -200.0% 105.6% 0.0% 0.0%   EBIT %   91.2% 98.1% 81.3% 97.1% -200.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   82.4% 91.9% 31.3% 93.3% -500.0% 105.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   82.4% 91.9% 31.3% 93.3% -500.0% 105.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   77.5% 89.4% 12.5% 91.4% -600.0% 105.7% 0.0% 0.0%   ROA %   25.9% 40.4% 4.4% 44.2% -1.1% -72.3% 0.0% 0.0%   ROI %   27.5% 44.9% 4.9% 47.0% -1.1% -76.4% 0.0% 0.0%   ROE %   59.8% 51.1% 1.9% 85.2% -7.0% -128.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -46.7% -6.9% -12.8% 26.1% 71.1% 29.2% -100.0% -100.0%   Relative indebtedness %   369.6% 252.2% 1,118.8% 199.0% 2,800.0% -72.1% -215.4% -215.4%   Relative net indebtedness %   366.7% 250.3% 1,100.0% 196.2% 2,500.0% -46.5% -215.4% -215.4%   Net int. bear. debt to EBITDA, %   368.8% 224.7% 1,307.7% 180.4% -950.0% -40.3% 0.0% 0.0%   Gearing %   -196.6% -1,278.6% -752.2% 252.7% 31.9% 229.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 4.0% 4.1% 3.3% 3.8% 0.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.5 0.6 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.5 0.6 0.0 0.0   Cash and cash equivalent   3.0 3.0 3.0 3.0 3.0 13.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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 %   31.4% 29.8% 62.5% 29.5% 1,400.0% -39.9% 0.0% 0.0%   Net working capital   -345.0 -358.0 -169.0 -178.0 -14.0 -16.4 -54.9 -54.9   Net working capital %   -338.2% -222.4% -1,056.3% -169.5% -1,400.0% 32.2% 107.7% 107.7%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   102 161 16 105 1 -51 0 0   Added value / employee   93 158 13 102 -2 -54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   93 158 13 102 -2 -54 0 0   EBIT / employee   93 158 13 102 -2 -54 0 0   Net earnings / employee   84 148 5 98 -5 -54 0 0