Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VT-EJENDOMME 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   7.5% 9.2% 9.1% 7.7% 9.0% 8.0% 16.1% 16.1%   Credit score (0-100)   34 28 27 30 26 29 11 11   Credit rating   BB BB BB BB BB 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   0 0 0 0 0 0 0 0   Gross profit   84.4 123 134 119 117 153 0.0 0.0   EBITDA   84.4 123 134 119 117 153 0.0 0.0   EBIT   -7.0 29.4 40.5 25.2 22.7 58.9 0.0 0.0   Pre-tax profit (PTP)   -67.9 -30.3 -16.3 -37.6 21.8 58.8 0.0 0.0   Net earnings   -53.0 -23.6 -12.7 -29.3 17.0 45.9 0.0 0.0   Pre-tax profit without non-rec. items   -67.9 -30.3 -16.3 -37.6 21.8 58.8 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   1,189 1,146 1,053 959 865 771 0.0 0.0   Shareholders equity total   -578 -602 -614 -644 -627 -581 -661 -661   Interest-bearing liabilities   1,835 1,796 1,722 1,669 1,671 1,436 661 661   Balance sheet total (assets)   1,278 1,219 1,138 1,054 1,087 913 0.0 0.0   Net Debt   1,835 1,796 1,720 1,668 1,554 1,409 661 661     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   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   84.4 123 134 119 117 153 0.0 0.0   Gross profit growth   37.8% 45.2% 9.0% -10.9% -2.0% 31.0% -100.0% 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)   1,278 1,219 1,138 1,054 1,087 913 0 0   Balance sheet change%   -5.6% -4.6% -6.7% -7.4% 3.1% -16.0% -100.0% 0.0%   Added value   84.4 122.5 133.6 119.1 116.7 152.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -183 -136 -186 -188 -188 -188 -771 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 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 %   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 (%)   -8.3% 24.0% 30.3% 21.1% 19.5% 38.5% 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 %   -0.4% 1.6% 2.3% 1.5% 1.3% 3.7% 0.0% 0.0%   ROI %   -0.4% 1.6% 2.3% 1.5% 1.4% 3.8% 0.0% 0.0%   ROE %   -4.0% -1.9% -1.1% -2.7% 1.6% 4.6% 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 %   -31.1% -33.0% -35.0% -37.9% -36.6% -38.9% -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, %   2,174.8% 1,465.9% 1,287.3% 1,400.2% 1,332.0% 922.4% 0.0% 0.0%   Gearing %   -317.6% -298.6% -280.3% -259.3% -266.7% -247.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 3.3% 3.2% 3.7% 0.1% 0.0% 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   0.7 0.5 0.8 3.3 5.2 2.5 0.0 0.0   Current Ratio   0.7 0.5 0.8 3.3 5.2 2.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 1.6 1.2 116.9 26.4 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -45.7 -66.5 -19.0 66.5 179.7 84.3 -330.4 -330.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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   0 0 0 0 0 0 0 0   Added value / employee   84 123 134 119 117 153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   84 123 134 119 117 153 0 0   EBIT / employee   -7 29 41 25 23 59 0 0   Net earnings / employee   -53 -24 -13 -29 17 46 0 0