Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VICH 6066 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4%   Bankruptcy risk   1.0% 0.6% 0.6% 0.7% 0.7% 0.7% 7.7% 6.9%   Credit score (0-100)   88 97 97 95 94 94 31 35   Credit rating   A AA AA AA AA AA BB BBB   Credit limit (kDKK)   1,412.9 2,525.9 2,789.6 2,964.6 3,143.0 3,347.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   544 2,337 3,270 3,627 3,504 3,758 0.0 0.0   EBITDA   517 2,337 3,270 3,627 3,504 3,758 0.0 0.0   EBIT   277 2,094 2,990 3,327 3,189 3,447 0.0 0.0   Pre-tax profit (PTP)   -293.3 1,425.1 2,586.3 2,951.6 2,839.3 2,988.0 0.0 0.0   Net earnings   -228.8 1,110.4 2,012.5 2,296.5 2,209.6 2,325.3 0.0 0.0   Pre-tax profit without non-rec. items   -293 1,425 2,586 2,952 2,839 2,988 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   84,958 89,029 90,485 92,003 91,237 90,927 0.0 0.0   Shareholders equity total   24,293 25,404 27,416 29,713 31,922 34,248 34,112 34,112   Interest-bearing liabilities   58,501 60,609 59,533 57,064 55,559 52,577 0.0 0.0   Balance sheet total (assets)   85,241 89,092 90,548 92,065 91,324 91,011 34,112 34,112   Net Debt   58,501 60,609 59,533 57,064 55,559 52,577 -34,112 -34,112     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   544 2,337 3,270 3,627 3,504 3,758 0.0 0.0   Gross profit growth   -62.2% 330.0% 39.9% 10.9% -3.4% 7.2% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   85,241 89,092 90,548 92,065 91,324 91,011 34,112 34,112   Balance sheet change%   0.9% 4.5% 1.6% 1.7% -0.8% -0.3% -62.5% 0.0%   Added value   276.6 2,093.7 2,989.9 3,326.6 3,188.8 3,447.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,167 3,827 1,177 1,218 -1,081 -620 -90,927 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   50.9% 89.6% 91.4% 91.7% 91.0% 91.7% 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 %   0.3% 2.4% 3.3% 3.6% 3.5% 3.8% 0.0% 0.0%   ROI %   0.3% 2.5% 3.5% 3.8% 3.6% 3.9% 0.0% 0.0%   ROE %   -0.9% 4.5% 7.6% 8.0% 7.2% 7.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   28.9% 28.9% 30.7% 32.7% 35.4% 38.1% 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, %   11,319.3% 2,593.3% 1,820.8% 1,573.4% 1,585.5% 1,399.2% 0.0% 0.0%   Gearing %   240.8% 238.6% 217.1% 192.1% 174.0% 153.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 1.1% 0.7% 0.6% 0.6% 0.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -12,180.1 -15,694.0 -15,696.4 -15,481.4 -14,398.2 -9,823.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   277 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   517 0 0 0 0 0 0 0   EBIT / employee   277 0 0 0 0 0 0 0   Net earnings / employee   -229 0 0 0 0 0 0 0