CVR number 15350032
Industry 85.5900 Other education n.e.c.

VÆKST A/S

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.3% 1.3% 1.3% 1.3% 1.3%  
Bankruptcy risk  6.5% 6.9% 6.0% 8.7% 8.2%  
Credit score (0-100)  38 35 37 28 29  
Credit rating  BBB BBB BBB BB BB  
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
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  393 560 493 242 234  
EBITDA  -201 2,189 -1.5 -281 -139  
EBIT  -350 2,189 -29.8 -309 -167  
Pre-tax profit (PTP)  -388.1 2,144.0 -388.8 -207.6 -166.8  
Net earnings  -388.1 1,826.0 -303.3 -161.9 -134.9  
Pre-tax profit without non-rec. items  -383 2,144 -389 -208 -167  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  3,481 149 121 92.7 64.4  
Shareholders equity total  1,143 2,963 660 498 306  
Interest-bearing liabilities  2,326 375 2,376 0.2 1.4  
Balance sheet total (assets)  4,048 3,886 3,335 759 668  
Net Debt  2,035 -3,291 -691 -36.5 -161  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  393 560 493 242 234  
Gross profit growth  -53.9% 42.5% -12.0% -51.0% -3.3%  
Employees  1 1 3 0 0  
Employee growth %  0.0% 0.0% 200.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,048 3,886 3,335 759 668  
Balance sheet change%  -7.0% -4.0% -14.2% -77.2% -12.0%  
Added value  -201.2 2,189.0 -1.5 -281.0 -139.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -297 -3,332 -56 -57 -57  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 1.0 -1.0 -2.0 -3.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  -89.0% 390.9% -6.0% -128.1% -71.7%  
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 %  -8.3% 55.2% -0.8% -10.1% -23.4%  
ROI %  -9.3% 64.2% -0.9% -11.7% -41.4%  
ROE %  -29.0% 88.9% -16.7% -28.0% -33.5%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  28.2% 76.2% 19.8% 65.6% 45.8%  
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, %  -1,011.7% -150.3% 45,475.9% 13.0% 115.3%  
Gearing %  203.6% 12.7% 360.1% 0.0% 0.5%  
Net interest  0 0 0 0 0  
Financing costs %  1.4% 3.4% 26.1% 0.0% 0.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.6 4.1 1.1 2.0 1.2  
Current Ratio  0.7 4.1 1.2 2.0 1.2  
Cash and cash equivalent  291.3 3,666.0 3,067.7 36.7 161.9  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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  -223.4 2,827.0 -2,398.3 267.2 71.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  -201 2,189 -1 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -201 2,189 -1 0 0  
EBIT / employee  -350 2,189 -10 0 0  
Net earnings / employee  -388 1,826 -101 0 0