Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vipindi 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   14.4% 11.1% 8.6% 5.9% 7.8% 6.8% 18.9% 18.9%   Credit score (0-100)   16 22 27 39 30 35 7 7   Credit rating   BB BB BB BBB BB BBB 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)  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   749 1,030 797 1,010 761 967 0.0 0.0   EBITDA   160 309 137 429 139 119 0.0 0.0   EBIT   146 277 116 396 139 119 0.0 0.0   Pre-tax profit (PTP)   145.1 275.4 111.8 391.9 138.5 119.9 0.0 0.0   Net earnings   111.1 214.4 86.2 304.8 107.1 93.2 0.0 0.0   Pre-tax profit without non-rec. items   145 275 112 392 139 120 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   161 376 362 580 387 376 236 236   Interest-bearing liabilities   0.3 0.5 2.2 3.7 9.8 36.2 0.0 0.0   Balance sheet total (assets)   270 647 453 774 547 600 236 236   Net Debt   -69.9 -346 -319 -562 -364 -379 -236 -236     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   749 1,030 797 1,010 761 967 0.0 0.0   Gross profit growth   0.0% 37.4% -22.6% 26.8% -24.7% 27.1% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 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)   270 647 453 774 547 600 236 236   Balance sheet change%   0.0% 139.2% -30.0% 70.9% -29.2% 9.7% -60.7% 0.0%   Added value   159.7 309.1 137.1 428.8 171.9 119.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 -32 -21 -33 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   19.4% 26.9% 14.5% 39.2% 18.2% 12.3% 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 %   53.9% 60.5% 21.1% 64.5% 21.0% 20.9% 0.0% 0.0%   ROI %   90.3% 103.2% 31.3% 83.5% 28.3% 29.6% 0.0% 0.0%   ROE %   69.0% 79.9% 23.4% 64.7% 22.1% 24.4% 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 %   59.6% 58.1% 79.9% 75.0% 70.8% 62.6% 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, %   -43.7% -112.0% -232.8% -131.1% -262.3% -317.7% 0.0% 0.0%   Gearing %   0.2% 0.1% 0.6% 0.6% 2.5% 9.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   389.2% 451.0% 304.1% 127.5% 3.8% 0.0% 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   3.6 3.0 5.3 3.9 3.3 2.6 0.0 0.0   Current Ratio   3.6 3.0 5.3 3.9 3.3 2.6 0.0 0.0   Cash and cash equivalent   70.2 346.8 321.4 565.7 373.5 415.4 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   195.1 427.2 351.8 560.9 368.0 356.2 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   80 155 69 214 86 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   80 155 69 214 69 60 0 0   EBIT / employee   73 139 58 198 69 60 0 0   Net earnings / employee   56 107 43 152 54 47 0 0