Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INGENIØRFIRMAET VIGGO MADSEN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   0.6% 1.2% 1.6% 0.6% 1.0% 0.7% 8.8% 8.8%   Credit score (0-100)   97 82 75 96 86 92 28 28   Credit rating   AA A A AA A AA BB BB   Credit limit (kDKK)   2,012.2 286.6 33.5 1,783.6 918.8 1,918.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   31,931 28,836 34,608 34,242 34,448 36,002 0.0 0.0   EBITDA   6,947 1,631 3,373 4,511 4,526 4,824 0.0 0.0   EBIT   6,571 1,285 3,122 4,271 4,373 4,735 0.0 0.0   Pre-tax profit (PTP)   6,468.8 1,234.4 3,052.2 4,200.1 4,301.0 4,658.5 0.0 0.0   Net earnings   5,035.6 934.7 2,367.4 3,272.5 3,344.3 3,620.7 0.0 0.0   Pre-tax profit without non-rec. items   6,469 1,234 3,052 4,200 4,301 4,659 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,161 814 598 406 253 228 0.0 0.0   Shareholders equity total   8,865 4,200 6,237 7,310 7,054 7,675 3,875 3,875   Interest-bearing liabilities   592 595 598 601 0.0 0.0 0.0 0.0   Balance sheet total (assets)   26,274 25,509 28,801 27,429 26,751 30,250 3,875 3,875   Net Debt   -5,252 -7,151 -4,547 -4,675 -1,806 -8,858 -3,875 -3,875     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   31,931 28,836 34,608 34,242 34,448 36,002 0.0 0.0   Gross profit growth   9.3% -9.7% 20.0% -1.1% 0.6% 4.5% -100.0% 0.0%   Employees   47 51 54 52 52 53 0 0   Employee growth %   11.9% 8.5% 5.9% -3.7% 0.0% 1.9% -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)   26,274 25,509 28,801 27,429 26,751 30,250 3,875 3,875   Balance sheet change%   -13.0% -2.9% 12.9% -4.8% -2.5% 13.1% -87.2% 0.0%   Added value   6,947.2 1,630.9 3,372.6 4,510.8 4,613.2 4,824.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -694 -693 -467 -432 -306 -113 -228 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   20.6% 4.5% 9.0% 12.5% 12.7% 13.2% 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 %   23.3% 5.0% 11.6% 15.2% 16.3% 16.7% 0.0% 0.0%   ROI %   56.2% 13.4% 35.8% 41.9% 38.3% 38.5% 0.0% 0.0%   ROE %   53.9% 14.3% 45.4% 48.3% 46.6% 49.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   39.0% 21.5% 27.7% 33.9% 31.2% 31.1% 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, %   -75.6% -438.5% -134.8% -103.6% -39.9% -183.6% 0.0% 0.0%   Gearing %   6.7% 14.2% 9.6% 8.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.6% 8.7% 14.8% 13.6% 39.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.9 2.1 1.9 2.5 2.4 2.6 0.0 0.0   Current Ratio   1.5 1.4 1.3 1.6 1.7 1.8 0.0 0.0   Cash and cash equivalent   5,844.5 7,745.5 5,144.7 5,275.4 1,805.9 8,857.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   8,140.0 6,558.3 7,052.3 9,875.2 11,181.6 12,945.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   148 32 62 87 89 91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   148 32 62 87 87 91 0 0   EBIT / employee   140 25 58 82 84 89 0 0   Net earnings / employee   107 18 44 63 64 68 0 0