Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STYDING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.6% 1.0% 1.4% 0.7% 0.9% 1.7% 16.3% 16.3%   Credit score (0-100)   98 86 76 95 88 74 11 11   Credit rating   AA A A AA A A BB BB   Credit limit (kDKK)   441.4 164.9 19.0 635.1 390.5 5.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,674 5,896 6,209 9,443 7,542 8,539 0.0 0.0   EBITDA   1,274 1,798 1,548 3,727 1,687 2,429 0.0 0.0   EBIT   1,023 1,528 1,260 3,279 1,319 2,066 0.0 0.0   Pre-tax profit (PTP)   879.0 1,316.1 1,032.7 3,049.4 1,173.5 1,742.7 0.0 0.0   Net earnings   683.8 1,024.2 802.1 2,375.6 907.2 1,341.7 0.0 0.0   Pre-tax profit without non-rec. items   879 1,316 1,033 3,049 1,174 1,743 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   2,763 2,795 2,571 2,305 2,100 2,073 0.0 0.0   Shareholders equity total   2,592 1,224 1,226 3,102 3,209 1,551 0.0 0.0   Interest-bearing liabilities   1,838 1,582 2,279 1,052 952 2,593 0.0 0.0   Balance sheet total (assets)   6,521 6,665 7,569 9,094 7,969 8,199 0.0 0.0   Net Debt   1,111 1,506 2,274 372 948 2,592 0.0 0.0     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   5,674 5,896 6,209 9,443 7,542 8,539 0.0 0.0   Gross profit growth   6.3% 3.9% 5.3% 52.1% -20.1% 13.2% -100.0% 0.0%   Employees   11 10 11 11 12 13 0 0   Employee growth %   10.0% -9.1% 10.0% 0.0% 9.1% 8.3% -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)   6,521 6,665 7,569 9,094 7,969 8,199 0 0   Balance sheet change%   4.3% 2.2% 13.6% 20.1% -12.4% 2.9% -100.0% 0.0%   Added value   1,274.1 1,798.5 1,547.8 3,727.3 1,767.7 2,428.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -111 -238 -512 -714 -572 -390 -2,073 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   5.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   18.0% 25.9% 20.3% 34.7% 17.5% 24.2% 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 %   16.4% 23.3% 17.7% 39.4% 15.5% 25.6% 0.0% 0.0%   ROI %   22.8% 32.6% 24.2% 54.0% 24.1% 47.2% 0.0% 0.0%   ROE %   27.1% 53.7% 65.5% 109.8% 28.8% 56.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   39.7% 18.4% 16.2% 34.1% 40.3% 18.9% 0.0% 0.0%   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, %   87.2% 83.7% 146.9% 10.0% 56.2% 106.7% 0.0% 0.0%   Gearing %   70.9% 129.2% 185.9% 33.9% 29.7% 167.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 12.7% 11.8% 13.9% 14.7% 18.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.2 1.4 1.1 2.3 1.1 0.8 0.0 0.0   Current Ratio   1.8 2.0 1.7 2.9 1.6 1.1 0.0 0.0   Cash and cash equivalent   727.0 76.0 5.3 679.9 3.8 1.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,724.3 1,959.9 2,020.1 4,416.7 2,256.2 440.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   116 180 141 339 147 187 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   116 180 141 339 141 187 0 0   EBIT / employee   93 153 115 298 110 159 0 0   Net earnings / employee   62 102 73 216 76 103 0 0