Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vig Autocenter ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   0.0% 2.5% 1.9% 1.0% 0.8% 0.8% 8.7% 8.5%   Credit score (0-100)   0 64 70 85 91 93 7 8   Credit rating   N/A BBB BBB A A A B B   Credit limit (kDKK)   0.0 0.0 1.4 207.0 399.6 418.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 4,401 4,623 5,207 5,343 5,389 0.0 0.0   EBITDA   0.0 671 850 1,070 1,433 1,213 0.0 0.0   EBIT   0.0 512 660 836 1,190 996 0.0 0.0   Pre-tax profit (PTP)   0.0 390.5 528.9 710.5 1,111.8 954.6 0.0 0.0   Net earnings   0.0 320.9 409.8 522.8 873.0 740.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 390 548 710 1,112 955 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 418 379 807 575 1,007 0.0 0.0   Shareholders equity total   0.0 1,052 1,462 1,785 2,543 2,314 2,264 2,264   Interest-bearing liabilities   0.0 1,787 1,577 1,317 1,081 768 0.0 0.0   Balance sheet total (assets)   0.0 4,121 5,011 4,843 5,857 4,826 2,264 2,264   Net Debt   0.0 1,399 -821 677 -271 -1,038 -2,089 -2,089     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 4,401 4,623 5,207 5,343 5,389 0.0 0.0   Gross profit growth   -100.0% 0.0% 5.0% 12.6% 2.6% 0.9% -100.0% 0.0%   Employees   0 0 8 8 8 9 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -5.4% 12.5% -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 4,121 5,011 4,843 5,857 4,826 2,264 2,264   Balance sheet change%   -100.0% 0.0% 21.6% -3.3% 20.9% -17.6% -53.1% 0.0%   Added value   0.0 511.6 660.3 835.8 1,189.6 995.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -809 633 -278 145 -525 164 -1,007 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   0.0% 11.6% 14.3% 16.1% 22.3% 18.5% 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 %   0.0% 12.5% 14.5% 17.0% 22.5% 19.1% 0.0% 0.0%   ROI %   0.0% 18.1% 22.5% 26.9% 35.1% 29.7% 0.0% 0.0%   ROE %   0.0% 30.5% 32.6% 32.2% 40.3% 30.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 25.5% 29.2% 36.8% 43.4% 47.9% 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% 208.5% -96.6% 63.3% -18.9% -85.6% 0.0% 0.0%   Gearing %   0.0% 169.9% 107.9% 73.8% 42.5% 33.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.9% 6.8% 8.7% 7.7% 6.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 1.1 1.7 1.2 1.8 1.7 0.0 0.0   Current Ratio   0.0 2.3 2.0 2.1 2.3 2.1 0.0 0.0   Cash and cash equivalent   0.0 388.1 2,398.4 639.9 1,352.4 1,806.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 1,819.0 2,138.0 1,903.9 2,813.5 1,842.1 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  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 78 99 149 111 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 100 126 179 135 0 0   EBIT / employee   0 0 78 99 149 111 0 0   Net earnings / employee   0 0 48 62 109 82 0 0