Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VNI EJENDOMME 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.3% 2.2% 1.4% 2.1% 1.4% 1.6% 8.5% 8.3%   Credit score (0-100)   82 68 78 66 78 73 29 29   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   9.0 0.0 -1.8 -0.0 69.1 17.3 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   228 262 224 302 546 354 0.0 0.0   EBITDA   228 262 224 302 546 354 0.0 0.0   EBIT   228 -120 -248 -171 73.7 -118 0.0 0.0   Pre-tax profit (PTP)   172.0 -271.0 -340.0 -237.1 14.8 92.3 0.0 0.0   Net earnings   129.0 -381.0 -391.0 -289.4 11.6 -32.0 0.0 0.0   Pre-tax profit without non-rec. items   172 -271 -340 -237 14.8 92.3 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   12,695 12,430 14,659 14,185 13,713 13,240 0.0 0.0   Shareholders equity total   544 152 -240 -514 8,945 8,913 8,863 8,863   Interest-bearing liabilities   11,901 14,088 15,652 15,347 5,632 5,367 0.0 0.0   Balance sheet total (assets)   12,721 14,574 15,771 15,194 14,725 14,410 8,863 8,863   Net Debt   11,875 12,944 15,540 15,338 4,620 4,197 -8,863 -8,863     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   228 262 224 302 546 354 0.0 0.0   Gross profit growth   -64.8% 14.9% -14.5% 34.7% 81.1% -35.1% -100.0% 0.0%   Employees   0 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,721 14,574 15,771 15,194 14,725 14,410 8,863 8,863   Balance sheet change%   23.7% 14.6% 8.2% -3.7% -3.1% -2.1% -38.5% 0.0%   Added value   228.0 262.0 224.0 301.7 546.4 354.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,886 -647 1,757 -946 -945 -945 -13,240 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 1.0 -1.0 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 (%)   100.0% -45.8% -110.7% -56.7% 13.5% -33.3% 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 %   2.0% -0.9% -1.6% -1.1% 0.5% 1.0% 0.0% 0.0%   ROI %   2.0% -0.9% -1.6% -1.1% 0.5% 1.0% 0.0% 0.0%   ROE %   26.9% -109.5% -4.9% -1.9% 0.1% -0.4% 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 %   4.3% 1.0% -1.5% -3.3% 60.8% 61.9% 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, %   5,208.3% 4,940.5% 6,937.5% 5,084.4% 845.5% 1,183.9% 0.0% 0.0%   Gearing %   2,187.7% 9,268.4% -6,521.7% -2,985.1% 63.0% 60.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 1.2% 0.6% 0.4% 0.6% 1.0% 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   0.0 0.3 0.1 0.0 2.1 2.0 0.0 0.0   Current Ratio   0.0 0.3 0.1 0.0 2.0 2.0 0.0 0.0   Cash and cash equivalent   26.0 1,144.0 112.0 8.2 1,012.4 1,169.9 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   -12,151.0 -5,592.0 -8,556.0 -9,749.0 -483.9 -548.9 0.0 0.0   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   0 262 224 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 262 224 0 0 0 0 0   EBIT / employee   0 -120 -248 0 0 0 0 0   Net earnings / employee   0 -381 -391 0 0 0 0 0