Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vig Autocenter 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   3.2% 3.0% 1.7% 1.7% 2.0% 1.5% 6.4% 6.2%   Credit score (0-100)   57 57 71 73 67 76 37 38   Credit rating   BBB BBB A A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 2.8 6.6 0.6 22.9 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   4,401 4,623 5,207 5,343 5,389 6,589 0.0 0.0   EBITDA   671 850 1,070 1,433 1,213 2,088 0.0 0.0   EBIT   512 660 836 1,190 996 1,832 0.0 0.0   Pre-tax profit (PTP)   390.5 528.9 710.5 1,111.8 954.6 1,846.8 0.0 0.0   Net earnings   320.9 409.8 522.8 873.0 740.4 1,437.3 0.0 0.0   Pre-tax profit without non-rec. items   390 548 710 1,112 955 1,847 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   418 379 807 575 1,007 804 0.0 0.0   Shareholders equity total   1,052 1,462 1,785 2,543 2,314 3,751 2,606 2,606   Interest-bearing liabilities   1,787 1,577 1,317 1,081 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,121 5,011 4,843 5,857 4,826 6,177 2,606 2,606   Net Debt   1,399 -821 677 -271 -1,777 -2,586 -2,481 -2,481     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   4,401 4,623 5,207 5,343 5,389 6,589 0.0 0.0   Gross profit growth   0.0% 5.0% 12.6% 2.6% 0.9% 22.3% -100.0% 0.0%   Employees   0 8 8 8 9 11 0 0   Employee growth %   0.0% 0.0% 0.0% -5.4% 12.5% 22.2% -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)   4,121 5,011 4,843 5,857 4,826 6,177 2,606 2,606   Balance sheet change%   0.0% 21.6% -3.3% 20.9% -17.6% 28.0% -57.8% 0.0%   Added value   671.1 849.7 1,069.6 1,432.9 1,238.9 2,087.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   633 -278 145 -525 164 -509 -804 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 (%)   11.6% 14.3% 16.1% 22.3% 18.5% 27.8% 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 %   12.5% 14.5% 17.0% 22.5% 19.1% 34.6% 0.0% 0.0%   ROI %   18.1% 22.5% 26.9% 35.1% 30.9% 54.6% 0.0% 0.0%   ROE %   30.5% 32.6% 32.2% 40.3% 30.5% 47.4% 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 %   25.5% 29.2% 36.8% 43.4% 47.9% 60.7% 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, %   208.5% -96.6% 63.3% -18.9% -146.5% -123.9% 0.0% 0.0%   Gearing %   169.9% 107.9% 73.8% 42.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.9% 6.8% 8.7% 7.7% 11.8% 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   1.1 1.7 1.2 1.8 1.7 2.8 0.0 0.0   Current Ratio   2.3 2.0 2.1 2.3 2.1 3.1 0.0 0.0   Cash and cash equivalent   388.1 2,398.4 639.9 1,352.4 1,776.5 2,585.6 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   1,819.0 2,138.0 1,903.9 2,813.5 1,842.1 3,494.8 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   0 100 126 179 138 190 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 100 126 179 135 190 0 0   EBIT / employee   0 78 99 149 111 167 0 0   Net earnings / employee   0 48 62 109 82 131 0 0