Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vang 60 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   10.2% 6.8% 5.1% 2.1% 2.3% 2.2% 12.0% 12.0%   Credit score (0-100)   25 35 42 66 64 66 20 20   Credit rating   BB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -9.8 193 456 671 1,106 1,373 0.0 0.0   EBITDA   -9.8 193 456 671 1,106 1,373 0.0 0.0   EBIT   -9.8 145 407 578 895 1,161 0.0 0.0   Pre-tax profit (PTP)   -11.5 135.0 395.8 435.5 203.1 510.5 0.0 0.0   Net earnings   -9.3 135.0 395.8 435.5 135.6 398.1 0.0 0.0   Pre-tax profit without non-rec. items   -11.5 135 396 435 203 511 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   242 194 145 19,752 19,630 19,418 0.0 0.0   Shareholders equity total   104 439 835 1,270 1,406 1,804 1,604 1,604   Interest-bearing liabilities   332 433 553 18,911 17,856 17,341 0.0 0.0   Balance sheet total (assets)   450 887 1,415 21,013 20,205 20,201 1,604 1,604   Net Debt   332 257 -285 18,303 17,680 17,088 -1,604 -1,604     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -9.8 193 456 671 1,106 1,373 0.0 0.0   Gross profit growth   88.8% 0.0% 136.0% 47.3% 64.7% 24.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   450 887 1,415 21,013 20,205 20,201 1,604 1,604   Balance sheet change%   119.1% 97.1% 59.4% 1,385.2% -3.8% -0.0% -92.1% 0.0%   Added value   -9.8 193.1 455.9 671.5 988.3 1,372.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   242 -97 -97 19,513 -333 -424 -19,418 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 74.9% 89.4% 86.1% 80.9% 84.6% 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 %   -3.0% 21.6% 35.4% 5.2% 4.3% 5.8% 0.0% 0.0%   ROI %   -3.1% 22.1% 36.1% 5.4% 4.5% 6.0% 0.0% 0.0%   ROE %   -8.5% 49.7% 62.2% 41.4% 10.1% 24.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   23.2% 49.5% 59.0% 6.0% 7.0% 8.9% 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, %   -3,391.9% 133.0% -62.5% 2,725.9% 1,598.9% 1,244.8% 0.0% 0.0%   Gearing %   317.7% 98.8% 66.2% 1,488.9% 1,270.2% 961.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 2.5% 2.3% 1.5% 3.8% 3.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.6 1.5 2.2 0.7 0.3 0.3 0.0 0.0   Current Ratio   0.6 1.5 2.2 0.7 0.3 0.3 0.0 0.0   Cash and cash equivalent   0.0 176.5 837.7 608.2 175.4 252.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -138.0 244.8 689.2 -559.8 -1,683.3 -1,818.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0