Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIBORG INGENIØRERNE 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   0.5% 0.5% 0.5% 0.5% 0.6% 0.6% 8.1% 8.1%   Credit score (0-100)   99 99 99 98 96 96 30 30   Credit rating   AAA AA AAA AA AA AA BB BB   Credit limit (kDKK)   2,327.5 2,607.1 2,399.7 2,700.2 3,557.8 5,014.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   31,414 35,139 33,993 39,745 50,233 61,151 0.0 0.0   EBITDA   8,196 9,595 7,378 9,281 14,337 18,551 0.0 0.0   EBIT   7,537 8,841 6,451 8,040 13,154 17,173 0.0 0.0   Pre-tax profit (PTP)   7,190.0 9,562.4 8,068.2 11,264.3 16,884.3 21,763.5 0.0 0.0   Net earnings   5,599.2 7,437.0 6,577.5 9,389.4 14,133.1 17,890.9 0.0 0.0   Pre-tax profit without non-rec. items   7,190 9,562 8,068 11,264 16,884 21,764 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   3,641 3,577 3,381 3,206 9,487 9,452 0.0 0.0   Shareholders equity total   10,764 12,610 13,196 14,595 19,937 26,837 5,358 5,358   Interest-bearing liabilities   1,452 1,357 1,384 1,233 1,136 994 0.0 0.0   Balance sheet total (assets)   24,254 26,958 29,371 30,437 42,857 50,061 5,358 5,358   Net Debt   -8,021 -8,924 -5,454 -6,314 -5,173 -13,905 -5,358 -5,358     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   31,414 35,139 33,993 39,745 50,233 61,151 0.0 0.0   Gross profit growth   15.3% 11.9% -3.3% 16.9% 26.4% 21.7% -100.0% 0.0%   Employees   38 43 43 48 56 61 0 0   Employee growth %   5.6% 13.2% 0.0% 11.6% 16.7% 8.9% -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)   24,254 26,958 29,371 30,437 42,857 50,061 5,358 5,358   Balance sheet change%   2.3% 11.1% 9.0% 3.6% 40.8% 16.8% -89.3% 0.0%   Added value   8,195.8 9,594.7 7,378.4 9,281.1 14,394.9 18,551.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -456 -946 -1,122 -1,417 5,099 -1,414 -8,205 -1,279   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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   24.0% 25.2% 19.0% 20.2% 26.2% 28.1% 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 %   32.6% 37.4% 29.1% 37.8% 48.5% 47.0% 0.0% 0.0%   ROI %   48.1% 53.2% 41.7% 53.3% 67.6% 63.1% 0.0% 0.0%   ROE %   53.1% 63.6% 51.0% 67.6% 81.9% 76.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   44.4% 46.8% 44.9% 48.0% 46.5% 53.6% 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, %   -97.9% -93.0% -73.9% -68.0% -36.1% -75.0% 0.0% 0.0%   Gearing %   13.5% 10.8% 10.5% 8.4% 5.7% 3.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   41.1% 1.3% 8.4% 3.7% 76.6% 5.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.7 2.9 2.5 2.8 2.2 3.1 0.0 0.0   Current Ratio   2.7 2.9 2.5 2.8 2.2 3.1 0.0 0.0   Cash and cash equivalent   9,472.4 10,280.8 6,837.6 7,547.0 6,309.4 14,899.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   9,367.5 10,863.6 10,282.2 10,014.0 12,055.3 20,174.3 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   216 223 172 193 257 304 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   216 223 172 193 256 304 0 0   EBIT / employee   198 206 150 168 235 282 0 0   Net earnings / employee   147 173 153 196 252 293 0 0