Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vexum I 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.4% 1.1% 1.1% 0.8% 1.2% 1.1% 7.6% 7.6%   Credit score (0-100)   80 85 84 91 81 82 32 32   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   224.9 1,270.6 1,447.7 3,209.0 694.0 1,355.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBITDA   -14.9 -12.5 -457 -810 -790 -767 0.0 0.0   EBIT   -14.9 -12.5 -457 -810 -790 -767 0.0 0.0   Pre-tax profit (PTP)   -1,297.8 -721.4 9,615.2 -1,761.8 -3,923.4 4,744.0 0.0 0.0   Net earnings   -1,297.8 -721.4 8,389.9 -1,767.4 -3,885.8 4,361.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,298 -721 9,615 -1,762 -3,923 4,744 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   33,288 32,566 40,849 39,082 35,081 39,443 39,177 39,177   Interest-bearing liabilities   30.9 59.2 21,899 20,550 20,801 23,984 0.0 0.0   Balance sheet total (assets)   33,388 32,654 64,596 59,713 55,978 64,337 39,177 39,177   Net Debt   -41.4 -44.3 -41,692 -36,812 -34,583 -39,327 -39,177 -39,177     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   33,388 32,654 64,596 59,713 55,978 64,337 39,177 39,177   Balance sheet change%   -3.7% -2.2% 97.8% -7.6% -6.3% 14.9% -39.1% 0.0%   Added value   -14.9 -12.5 -457.2 -809.7 -790.2 -767.4 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 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 %   -3.8% -2.2% 20.3% 1.7% 5.6% 10.3% 0.0% 0.0%   ROI %   -3.8% -2.2% 20.7% 1.7% -1.3% 10.4% 0.0% 0.0%   ROE %   -3.8% -2.2% 22.9% -4.4% -10.5% 11.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   99.7% 99.7% 63.2% 65.4% 62.7% 61.3% 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, %   277.2% 353.5% 9,118.7% 4,546.5% 4,376.4% 5,125.0% 0.0% 0.0%   Gearing %   0.1% 0.2% 53.6% 52.6% 59.3% 60.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.3% 13.2% 15.4% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   6.2 7.0 2.7 2.8 2.7 2.6 0.0 0.0   Current Ratio   6.2 7.0 2.7 2.8 2.7 2.6 0.0 0.0   Cash and cash equivalent   72.3 103.5 63,590.1 57,361.5 55,383.6 63,310.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   526.2 522.3 -22,702.7 -20,259.7 -18,772.7 -23,178.7 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -15 -13 -457 -810 -790 -767 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -15 -13 -457 -810 -790 -767 0 0   EBIT / employee   -15 -13 -457 -810 -790 -767 0 0   Net earnings / employee   -1,298 -721 8,390 -1,767 -3,886 4,361 0 0