CVR number 16968730
Industry 66.3000 Fund management activities

KELD JUL VAGNER INVEST ApS

 

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

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Bankruptcy risk for industry  0.8% 0.8% 0.8% 0.8% 0.8%  
Bankruptcy risk  3.2% 2.3% 2.9% 4.3% 2.5%  
Credit score (0-100)  57 64 57 47 61  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.1 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales  126 971 310 0 0  
Gross profit  114 962 303 64.3 17.7  
EBITDA  114 842 243 -85.7 -12.3  
EBIT  114 842 243 -85.7 -12.3  
Pre-tax profit (PTP)  112.6 835.0 239.8 29.1 443.5  
Net earnings  112.6 651.5 187.1 21.5 351.9  
Pre-tax profit without non-rec. items  113 835 240 29.1 443  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  2,493 3,144 3,241 3,183 3,475  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,524 3,368 3,263 3,220 3,571  
Net Debt  -2,524 -3,270 -3,216 -3,190 -3,571  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales  126 971 310 0 0  
Net sales growth  -33.8% 668.1% -68.0% -100.0% 0.0%  
Gross profit  114 962 303 64.3 17.7  
Gross profit growth  -36.0% 741.6% -68.5% -78.8% -72.5%  
Employees  0 0 0 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 -120.0 -60.0 0.0 0.0  
Balance sheet total (assets)  2,524 3,368 3,263 3,220 3,571  
Balance sheet change%  3.8% 33.4% -3.1% -1.3% 10.9%  
Added value  114.4 962.5 302.9 -85.7 -12.3  
Added value %  90.5% 99.1% 97.6% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  -1.0 1.0 -1.0 -2.0 0.0  
EBIT trend  4.0 5.0 5.0 -1.0 -2.0  

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
EBITDA %  90.5% 86.8% 78.2% 0.0% 0.0%  
EBIT %  90.5% 86.8% 78.2% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 87.5% 80.2% -133.2% -69.3%  
Net Earnings %  89.1% 67.1% 60.3% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  89.1% 67.1% 60.3% 0.0% 0.0%  
Pre tax profit less extraordinaries %  89.1% 86.0% 77.3% 0.0% 0.0%  
ROA %  4.6% 28.6% 7.3% 0.9% 13.1%  
ROI %  4.7% 29.9% 7.6% 0.9% 13.4%  
ROE %  4.6% 23.1% 5.9% 0.7% 10.6%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  98.8% 93.3% 99.3% 98.8% 97.3%  
Relative indebtedness %  24.7% 23.1% 7.0% 0.0% 0.0%  
Relative net indebtedness %  -1,971.9% -313.6% -1,028.9% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -2,207.2% -388.1% -1,324.0% 3,722.7% 29,071.9%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Quick Ratio  81.0 15.0 149.8 86.6 37.0  
Current Ratio  81.0 15.0 149.8 86.6 37.0  
Cash and cash equivalent  2,524.1 3,269.6 3,216.4 3,189.5 3,571.2  

Capital use efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
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 %  1,996.5% 346.9% 1,051.1% 0.0% 0.0%  
Net working capital  57.2 -105.1 147.3 114.5 -5.6  
Net working capital %  45.3% -10.8% 47.4% 0.0% 0.0%  

Employee efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 -86 -12  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 -86 -12  
EBIT / employee  0 0 0 -86 -12  
Net earnings / employee  0 0 0 21 352