Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vonsild Bakke 1 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  2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 4.5% 2.8% 16.4% 8.4% 8.4%   Credit score (0-100)   0 0 0 47 58 10 28 29   Credit rating   N/A N/A N/A 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)  2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 -53.0 -51.0 -18,407 0.0 0.0   EBITDA   0.0 0.0 0.0 -101 -51.0 -18,856 0.0 0.0   EBIT   0.0 0.0 0.0 26,611 2,239 -18,856 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 26,610.0 2,260.0 -18,771.0 0.0 0.0   Net earnings   0.0 0.0 0.0 20,756.0 1,763.0 -14,641.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 26,610 2,260 -18,771 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 45,123 64,315 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 20,776 22,539 7,898 7,858 7,858   Interest-bearing liabilities   0.0 0.0 0.0 23,183 35,694 45,048 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 50,047 64,964 55,362 7,858 7,858   Net Debt   0.0 0.0 0.0 22,266 35,668 45,046 -7,858 -7,858     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 0.0 0.0 -53.0 -51.0 -18,407 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 3.8% -35,992.2% 0.0% 0.0%   Employees   0 0 0 2 4 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% -75.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 -4,532.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 0 50,047 64,964 55,362 7,858 7,858   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 29.8% -14.8% -85.8% 0.0%   Added value   0.0 0.0 0.0 26,611.0 6,771.0 -18,856.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 45,123 19,192 -64,315 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   0.0% 0.0% 0.0% -50,209.4% -4,390.2% 102.4% 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 %   0.0% 0.0% 0.0% 53.2% 4.0% -31.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 53.4% 4.0% -31.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 99.9% 8.1% -96.2% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 0.0% 41.5% 34.7% 14.3% 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, %   0.0% 0.0% 0.0% -22,045.5% -69,937.3% -238.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 111.6% 158.4% 570.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 -0.0 1.1 10.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.2 1.1 25.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 917.0 26.0 2.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 0.0 0.0 -18,476.0 66.0 53,200.0 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  2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 13,306 1,693 -18,856 0 0   Employee expenses / employee   0 0 0 0 -1,133 0 0 0   EBITDA / employee   0 0 0 -51 -13 -18,856 0 0   EBIT / employee   0 0 0 13,306 560 -18,856 0 0   Net earnings / employee   0 0 0 10,378 441 -14,641 0 0