CVR number 19238695
Industry 69.2000 Accounting, bookkeeping and auditing activities; tax consultancy

VISION DATA A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
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  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  3.5% 2.6% 4.1% 2.7% 3.6%  
Credit score (0-100)  55 61 48 60 51  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 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  0 0 0 0 0  
Gross profit  516 598 346 478 431  
EBITDA  -122 20.8 -127 -5.2 64.5  
EBIT  -122 20.8 -127 -5.2 64.5  
Pre-tax profit (PTP)  -32.1 814.4 -161.8 288.6 99.9  
Net earnings  -25.7 634.7 -126.6 224.6 77.8  
Pre-tax profit without non-rec. items  -32.1 814 -162 289 99.9  
 
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  1,278 1,913 1,786 2,011 2,089  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,438 2,265 1,902 2,099 2,194  
Net Debt  -1,397 -2,214 -1,816 -2,082 -2,132  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  516 598 346 478 431  
Gross profit growth  -51.4% 15.8% -42.0% 37.9% -9.8%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,438 2,265 1,902 2,099 2,194  
Balance sheet change%  -6.8% 57.6% -16.1% 10.4% 4.6%  
Added value  -121.9 20.8 -127.2 -5.2 64.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 1.0 -1.0 -2.0 1.0  

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
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 (%)  -23.6% 3.5% -36.7% -1.1% 15.0%  
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 %  -1.3% 44.3% -3.8% 14.6% 6.2%  
ROI %  -1.5% 51.4% -4.3% 15.4% 6.5%  
ROE %  -2.0% 39.8% -6.8% 11.8% 3.8%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  88.9% 84.4% 93.9% 95.8% 95.2%  
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, %  1,146.1% -10,647.0% 1,427.7% 40,201.5% -3,306.3%  
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  9.0 6.4 16.5 23.9 20.7  
Current Ratio  9.0 6.4 16.5 23.9 20.7  
Cash and cash equivalent  1,397.5 2,214.4 1,816.0 2,081.6 2,132.5  

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 %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  279.0 68.9 91.0 6.7 60.2  
Net working capital %  0.0% 0.0% 0.0% 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  -122 21 -127 -5 64  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -122 21 -127 -5 64  
EBIT / employee  -122 21 -127 -5 64  
Net earnings / employee  -26 635 -127 225 78