Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Veloconcept Cycling 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   11.2% 9.3% 4.3% 13.2% 4.8% 11.8% 18.0% 14.7%   Credit score (0-100)   24 28 50 18 45 19 7 13   Credit rating   BB BB BBB BB BBB BB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -19.0 132 119 -46.4 39.8 -45.5 0.0 0.0   EBITDA   -21.9 129 119 -46.4 39.8 -45.5 0.0 0.0   EBIT   -33.4 124 108 -57.6 28.7 -56.6 0.0 0.0   Pre-tax profit (PTP)   -35.6 122.0 97.0 -63.8 22.5 -68.7 0.0 0.0   Net earnings   -28.6 94.5 75.3 -50.7 16.9 -71.7 0.0 0.0   Pre-tax profit without non-rec. items   -35.6 122 97.0 -63.8 22.4 -68.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   127 50.5 39.3 28.1 16.9 5.7 0.0 0.0   Shareholders equity total   21.4 116 427 377 394 406 346 346   Interest-bearing liabilities   0.0 0.0 70.8 44.5 28.1 27.1 0.0 0.0   Balance sheet total (assets)   353 535 793 747 867 988 346 346   Net Debt   -179 -30.3 -6.0 -130 -70.4 -276 -346 -346     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -19.0 132 119 -46.4 39.8 -45.5 0.0 0.0   Gross profit growth   0.0% 0.0% -9.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 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)   353 535 793 747 867 988 346 346   Balance sheet change%   0.0% 51.5% 48.4% -5.9% 16.1% 13.9% -65.0% 0.0%   Added value   -21.9 129.5 119.0 -46.4 39.8 -45.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   116 -82 -22 -22 -22 -22 -6 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   176.2% 94.0% 90.6% 124.1% 71.9% 124.6% 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 %   -9.5% 28.0% 16.2% -7.5% 4.0% -6.0% 0.0% 0.0%   ROI %   -156.0% 173.5% 34.5% -12.5% 7.8% -13.1% 0.0% 0.0%   ROE %   -133.3% 137.6% 27.7% -12.6% 4.4% -17.9% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   6.1% 21.7% 53.9% 50.4% 45.4% 41.1% 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, %   816.4% -23.4% -5.1% 280.4% -176.6% 607.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 16.6% 11.8% 7.1% 6.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 30.6% 10.8% 28.2% 45.7% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.6 0.3 0.3 0.6 0.3 0.7 0.0 0.0   Current Ratio   0.7 1.1 2.0 1.9 1.7 1.6 0.0 0.0   Cash and cash equivalent   178.7 30.3 76.9 174.5 98.4 303.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -105.6 39.1 360.6 316.5 344.1 367.6 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -46 40 -45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -46 40 -45 0 0   EBIT / employee   0 0 0 -58 29 -57 0 0   Net earnings / employee   0 0 0 -51 17 -72 0 0