IVAN & THOMAS NIELSENS VVS & ENTREPRENØRFIRMA ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Bankruptcy risk for industry  2.7% 2.7% 2.7% 2.7% 2.7%  
Bankruptcy risk  1.8% 2.8% 1.0% 1.0% 1.2%  
Credit score (0-100)  72 58 87 84 83  
Credit rating  A BBB A A A  
Credit limit (kDKK)  4.6 0.0 553.1 457.5 276.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Gross profit  4,108 3,885 4,429 3,955 3,825  
EBITDA  1,206 854 1,521 1,160 1,239  
EBIT  1,206 854 1,362 1,000 1,064  
Pre-tax profit (PTP)  -536.6 586.6 1,366.5 949.8 1,079.4  
Net earnings  -422.9 454.2 1,053.7 735.9 834.6  
Pre-tax profit without non-rec. items  -537 587 1,366 950 1,079  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Tangible assets total  16.0 0.0 637 478 423  
Shareholders equity total  4,510 4,543 5,370 5,606 6,041  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,836 5,483 6,350 6,598 6,888  

Net Debt  -4,190 -3,956 -4,533 -5,012 -5,278  
 
See the entire balance sheet

Volume 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  4,108 3,885 4,429 3,955 3,825  
Gross profit growth  3.6% -5.4% 14.0% -10.7% -3.3%  
Employees  6 6 6 6 5  
Employee growth %  0.0% 0.0% 0.0% 0.0% -16.7%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,836 5,483 6,350 6,598 6,888  
Balance sheet change%  -7.7% -6.0% 15.8% 3.9% 4.4%  
Added value  1,206.0 854.1 1,521.3 1,159.7 1,239.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  16 -16 478 -319 -231  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  5.0 5.0 5.0 5.0 5.0  

Profitability 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  29.4% 22.0% 30.7% 25.3% 27.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  19.8% 15.1% 23.6% 15.6% 16.1%  
ROI %  24.4% 18.8% 28.0% 18.3% 18.5%  
ROE %  -8.6% 10.0% 21.3% 13.4% 14.3%  

Solidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Equity ratio %  77.0% 82.4% 84.6% 85.0% 87.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -347.5% -463.2% -297.9% -432.1% -425.9%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Quick Ratio  4.4 5.9 7.9 7.7 10.3  
Current Ratio  4.5 6.0 8.0 7.8 10.4  
Cash and cash equivalent  4,190.5 3,956.3 4,532.5 5,011.5 5,278.1  

Capital use efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  4,249.6 4,549.8 4,939.6 5,334.2 5,814.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Net sales / employee  0 0 0 0 0  
Added value / employee  201 142 254 193 248  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  201 142 254 193 248  
EBIT / employee  201 142 227 167 213  
Net earnings / employee  -70 76 176 123 167