Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vendsyssel Landdyrlæger 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 1.5% 2.7% 0.9% 0.7% 0.6% 8.1% 7.9%   Credit score (0-100)   73 78 60 87 96 96 30 31   Credit rating   A A BBB A AA AA BB BB   Credit limit (kDKK)   1.4 20.6 0.0 429.9 1,076.8 1,039.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,426 6,917 8,210 9,898 14,895 15,217 0.0 0.0   EBITDA   1,643 1,824 2,289 2,008 4,626 3,476 0.0 0.0   EBIT   1,132 1,337 2,084 1,767 3,991 2,758 0.0 0.0   Pre-tax profit (PTP)   1,139.5 1,371.2 2,137.1 1,763.3 3,995.2 2,772.0 0.0 0.0   Net earnings   878.8 1,063.6 1,671.7 1,388.1 3,107.4 2,147.1 0.0 0.0   Pre-tax profit without non-rec. items   1,140 1,371 2,137 1,763 3,995 2,772 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   841 862 1,073 2,648 2,473 2,716 0.0 0.0   Shareholders equity total   1,719 1,782 1,454 3,604 5,558 5,605 3,365 3,365   Interest-bearing liabilities   14.2 118 2.8 386 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,563 4,586 3,540 6,121 9,268 8,495 3,365 3,365   Net Debt   -40.1 -745 -162 384 -2,238 -1,730 -2,905 -2,905     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   7,426 6,917 8,210 9,898 14,895 15,217 0.0 0.0   Gross profit growth   13.7% -6.9% 18.7% 20.6% 50.5% 2.2% -100.0% 0.0%   Employees   10 0 0 0 18 19 0 0   Employee growth %   11.1% -100.0% 0.0% 0.0% 0.0% 5.6% -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)   3,563 4,586 3,540 6,121 9,268 8,495 3,365 3,365   Balance sheet change%   -10.7% 28.7% -22.8% 72.9% 51.4% -8.3% -60.4% 0.0%   Added value   1,642.9 1,823.7 2,289.3 2,008.1 4,232.3 3,476.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -960 -865 -85 1,334 110 -935 -2,716 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   15.2% 19.3% 25.4% 17.9% 26.8% 18.1% 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 %   31.1% 34.0% 52.9% 36.8% 52.1% 31.3% 0.0% 0.0%   ROI %   56.4% 73.6% 119.4% 64.0% 84.0% 49.8% 0.0% 0.0%   ROE %   57.5% 60.8% 103.3% 54.9% 67.8% 38.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   48.2% 38.9% 41.1% 58.9% 60.0% 66.0% 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, %   -2.4% -40.8% -7.1% 19.1% -48.4% -49.8% 0.0% 0.0%   Gearing %   0.8% 6.6% 0.2% 10.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 21.7% 17.3% 8.3% 8.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.4 1.5 1.2 1.3 1.9 2.2 0.0 0.0   Current Ratio   1.5 1.5 1.2 1.4 2.0 2.3 0.0 0.0   Cash and cash equivalent   54.3 862.2 164.5 2.5 2,237.9 1,730.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   704.1 1,269.4 491.9 1,001.0 2,980.9 3,041.0 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   164 0 0 0 235 183 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   164 0 0 0 257 183 0 0   EBIT / employee   113 0 0 0 222 145 0 0   Net earnings / employee   88 0 0 0 173 113 0 0