Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Viborg Lejebolig 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.0% 0.8% 0.7% 1.3% 1.0% 3.1% 9.5% 9.4%   Credit score (0-100)   88 93 94 79 85 55 26 26   Credit rating   A AA AA A A BBB BB BB   Credit limit (kDKK)   154.2 442.4 542.1 80.2 240.3 0.0 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   371 734 688 757 818 727 0.0 0.0   EBITDA   351 296 102 -169 563 549 0.0 0.0   EBIT   1,793 2,732 1,748 199 90.0 -1,363 0.0 0.0   Pre-tax profit (PTP)   1,687.0 2,571.0 1,609.0 37.0 -354.0 -1,799.8 0.0 0.0   Net earnings   1,378.0 2,003.0 1,303.0 29.0 -277.0 -1,390.9 0.0 0.0   Pre-tax profit without non-rec. items   1,687 2,571 1,609 37.0 -354 -1,800 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   15,096 20,059 19,551 21,979 21,808 19,066 0.0 0.0   Shareholders equity total   1,835 3,838 5,141 5,170 4,893 3,502 3,372 3,372   Interest-bearing liabilities   10,202 12,056 12,668 15,955 16,409 15,223 0.0 0.0   Balance sheet total (assets)   15,803 21,099 20,595 22,657 22,479 19,566 3,372 3,372   Net Debt   9,960 12,056 12,668 15,955 16,409 15,222 -3,372 -3,372     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   371 734 688 757 818 727 0.0 0.0   Gross profit growth   86.4% 97.8% -6.3% 10.0% 8.1% -11.2% -100.0% 0.0%   Employees   1 2 2 2 1 1 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% -50.0% 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)   15,803 21,099 20,595 22,657 22,479 19,566 3,372 3,372   Balance sheet change%   187.3% 33.5% -2.4% 10.0% -0.8% -13.0% -82.8% 0.0%   Added value   1,793.0 2,745.0 1,765.0 216.0 107.0 -1,346.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,623 4,950 -525 2,411 -188 -2,758 -19,066 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 -1.0 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 (%)   483.3% 372.2% 254.1% 26.3% 11.0% -187.6% 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 %   16.8% 14.9% 8.5% 1.0% 0.5% -6.3% 0.0% 0.0%   ROI %   20.4% 18.9% 10.0% 1.1% 0.5% -6.5% 0.0% 0.0%   ROE %   120.2% 70.6% 29.0% 0.6% -5.5% -33.1% 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 %   11.6% 18.2% 25.0% 22.8% 21.8% 17.9% 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, %   2,837.6% 4,073.0% 12,419.6% -9,440.8% 2,914.6% 2,772.0% 0.0% 0.0%   Gearing %   556.0% 314.1% 246.4% 308.6% 335.4% 434.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.6% 1.3% 1.3% 2.8% 2.9% 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   0.1 0.1 0.1 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   242.0 0.0 0.0 0.0 0.0 0.5 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   -8,910.0 -9,648.0 -9,292.0 -11,782.0 -14,345.0 -13,420.7 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   1,793 1,373 883 108 107 -1,346 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   351 148 51 -85 563 549 0 0   EBIT / employee   1,793 1,366 874 100 90 -1,363 0 0   Net earnings / employee   1,378 1,002 652 15 -277 -1,391 0 0