Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Birgers VVS 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   9.8% 18.0% 21.2% 10.3% 14.3% 11.5% 18.2% 18.0%   Credit score (0-100)   26 9 5 22 14 20 8 8   Credit rating   BB B B BB BB BB B B   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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   789 556 175 830 1,193 1,167 0.0 0.0   EBITDA   30.0 -181 -482 42.4 48.7 68.8 0.0 0.0   EBIT   23.7 -196 -503 11.6 17.8 33.3 0.0 0.0   Pre-tax profit (PTP)   -57.0 528.3 -300.0 5.8 16.1 31.4 0.0 0.0   Net earnings   -57.0 528.3 -300.0 5.8 16.1 31.4 0.0 0.0   Pre-tax profit without non-rec. items   -57.0 528 -300 5.8 16.1 31.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   72.5 57.5 75.8 95.0 64.2 109 0.0 0.0   Shareholders equity total   -1,111 -583 -883 -877 -861 -829 -954 -954   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 954 954   Balance sheet total (assets)   1,621 866 1,223 1,079 753 1,264 0.0 0.0   Net Debt   -175 -139 -633 -545 -244 -115 954 954     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   789 556 175 830 1,193 1,167 0.0 0.0   Gross profit growth   -13.2% -29.6% -68.5% 373.8% 43.7% -2.2% -100.0% 0.0%   Employees   3 3 3 3 3 3 0 0   Employee growth %   -25.0% 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)   1,621 866 1,223 1,079 753 1,264 0 0   Balance sheet change%   40.7% -46.6% 41.2% -11.8% -30.2% 67.9% -100.0% 0.0%   Added value   30.0 -181.3 -481.6 42.4 48.7 68.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   62 -30 -3 -12 -62 9 -109 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 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   3.0% -35.3% -287.3% 1.4% 1.5% 2.9% 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 %   1.0% 28.2% -16.6% 0.6% 1.0% 1.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROE %   -4.1% 42.5% -28.7% 0.5% 1.8% 3.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -40.7% -40.2% -41.9% -44.8% -53.3% -39.6% -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, %   -583.8% 76.5% 131.5% -1,284.1% -501.7% -166.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.5 0.5 0.5 0.4 0.3 0.3 0.0 0.0   Current Ratio   0.6 0.6 0.5 0.5 0.4 0.6 0.0 0.0   Cash and cash equivalent   175.1 138.7 633.3 544.6 244.2 114.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,183.5 -640.2 -958.5 -971.8 -924.9 -938.0 -477.2 -477.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   10 -60 -161 14 16 23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   10 -60 -161 14 16 23 0 0   EBIT / employee   8 -65 -168 4 6 11 0 0   Net earnings / employee   -19 176 -100 2 5 10 0 0