Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VANILLAFLY 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3% 2.3%   Bankruptcy risk   1.3% 1.6% 1.2% 1.2% 3.5% 3.5% 9.1% 8.9%   Credit score (0-100)   82 76 82 81 53 52 27 28   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   106.9 9.8 195.8 182.6 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,161 3,951 4,031 3,591 1,980 1,554 0.0 0.0   EBITDA   1,747 966 1,160 1,140 -112 -491 0.0 0.0   EBIT   1,740 957 1,151 1,139 -112 -491 0.0 0.0   Pre-tax profit (PTP)   1,795.2 1,028.2 1,209.5 1,154.2 -163.5 -537.1 0.0 0.0   Net earnings   1,399.0 800.9 943.4 898.5 -127.8 -574.6 0.0 0.0   Pre-tax profit without non-rec. items   1,795 1,028 1,210 1,154 -163 -537 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   18.3 9.9 1.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,333 4,134 5,077 5,576 5,048 4,473 4,393 4,393   Interest-bearing liabilities   71.6 45.8 38.3 344 959 866 0.0 0.0   Balance sheet total (assets)   5,087 4,620 5,699 6,714 6,193 5,812 4,393 4,393   Net Debt   -1,103 -627 -1,980 -1,686 -150 -1,086 -4,393 -4,393     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   4,161 3,951 4,031 3,591 1,980 1,554 0.0 0.0   Gross profit growth   48.8% -5.0% 2.0% -10.9% -44.9% -21.5% -100.0% 0.0%   Employees   0 5 5 4 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% -20.0% 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)   5,087 4,620 5,699 6,714 6,193 5,812 4,393 4,393   Balance sheet change%   44.2% -9.2% 23.3% 17.8% -7.8% -6.1% -24.4% 0.0%   Added value   1,747.4 965.6 1,159.6 1,140.1 -110.5 -491.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11 -17 -17 -3 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   41.8% 24.2% 28.6% 31.7% -5.7% -31.6% 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 %   42.1% 21.6% 24.0% 19.4% -1.6% -8.0% 0.0% 0.0%   ROI %   49.1% 24.5% 26.7% 21.8% -1.8% -8.5% 0.0% 0.0%   ROE %   38.5% 18.9% 20.5% 16.9% -2.4% -12.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   85.2% 89.5% 89.1% 83.0% 81.5% 77.0% 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, %   -63.1% -65.0% -170.8% -147.9% 133.9% 221.1% 0.0% 0.0%   Gearing %   1.7% 1.1% 0.8% 6.2% 19.0% 19.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   32.5% 37.3% 71.0% 26.0% 9.0% 6.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.5 2.6 4.4 2.5 1.9 1.9 0.0 0.0   Current Ratio   6.5 9.1 8.9 5.7 5.3 4.2 0.0 0.0   Cash and cash equivalent   1,174.3 673.0 2,018.6 2,030.5 1,109.1 1,952.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   4,138.0 3,947.4 4,899.3 5,399.2 4,871.4 4,288.6 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 193 232 285 -28 -123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 193 232 285 -28 -123 0 0   EBIT / employee   0 191 230 285 -28 -123 0 0   Net earnings / employee   0 160 189 225 -32 -144 0 0