Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VAND OG TEKNIK A/S 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 N/A 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% 2.0% 2.0%   Bankruptcy risk   22.3% 17.3% 0.0% 1.3% 0.5% 0.5% 6.7% 6.5%   Credit score (0-100)   5 10 0 79 99 98 36 37   Credit rating   B BB N/A A AAA AAA BBB BBB   Credit limit (kDKK)   0.0 0.0 699,278.2 390.6 3,906.3 3,035.3 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 N/A 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   18,110,267 24,211,769 21,567,945 24,808 30,821 28,258 0.0 0.0   EBITDA   4,759,619 8,657,802 5,772,084 6,799 10,552 6,069 0.0 0.0   EBIT   4,759,619 8,657,802 5,772,084 6,429 10,104 5,596 0.0 0.0   Pre-tax profit (PTP)   3,927,428.0 6,817,099.0 4,677,919.0 6,457.5 10,205.3 6,247.3 0.0 0.0   Net earnings   3,927,428.0 6,817,099.0 4,677,919.0 5,074.8 7,954.7 4,833.0 0.0 0.0   Pre-tax profit without non-rec. items   4,759,619 8,657,802 5,772,084 6,457 10,205 6,247 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 1,663 1,215 1,769 0.0 0.0   Shareholders equity total   11,427,428 17,044,527 14,722 17,797 24,752 22,585 22,085 22,085   Interest-bearing liabilities   0.0 0.0 0.0 11,332 3,848 11,900 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 65,447 50,382 57,886 22,085 22,085   Net Debt   0.0 0.0 0.0 10,832 -4,302 11,887 -22,085 -22,085     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 N/A 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   18,110,267 24,211,769 21,567,945 24,808 30,821 28,258 0.0 0.0   Gross profit growth   106,351.1% 33.7% -10.9% -99.9% 24.2% -8.3% -100.0% 0.0%   Employees   0 0 0 28 30 31 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 7.1% 3.3% -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)   0 0 0 65,447 50,382 57,886 22,085 22,085   Balance sheet change%   -100.0% 0.0% 0.0% 0.0% -23.0% 14.9% -61.8% 0.0%   Added value   4,759,619.0 8,657,802.0 5,772,084.0 6,798.6 10,473.7 6,068.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -442 0 0 1,293 -895 81 -1,769 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 2018/12 2019 2019/12 2020 N/A 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 (%)   26.3% 35.8% 26.8% 25.9% 32.8% 19.8% 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 %   42,276.9% 0.0% 0.0% 10.1% 18.0% 12.4% 0.0% 0.0%   ROI %   54,973.4% 0.0% 0.0% 18.2% 28.1% 16.5% 0.0% 0.0%   ROE %   68.7% 23.9% 27.4% 15.6% 37.4% 20.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 27.2% 49.1% 40.4% 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, %   0.0% 0.0% 0.0% 159.3% -40.8% 195.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 63.7% 15.5% 52.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3.0% 2.5% 6.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.6 2.9 2.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.6 2.9 2.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 500.2 8,149.7 13.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 N/A 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   0.0 0.0 0.0 23,421.3 32,452.1 30,367.8 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 N/A 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 0 0 243 349 196 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 243 352 196 0 0   EBIT / employee   0 0 0 230 337 181 0 0   Net earnings / employee   0 0 0 181 265 156 0 0