Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIPP A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   0.3% 0.0% 0.0% 0.0% 0.3% 0.3% 6.4% 6.3%   Credit score (0-100)   100 0 0 0 100 100 12 12   Credit rating   AAA N/A N/A N/A AAA AAA BB BB   Credit limit (kDKK)   15,361.9 0.0 0.0 0.0 23,185.1 23,493.4 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 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   54,751 0.0 0.0 0.0 70,144 51,982 0.0 0.0   EBITDA   27,061 0.0 0.0 0.0 36,456 20,311 0.0 0.0   EBIT   24,455 0.0 0.0 0.0 32,206 16,418 0.0 0.0   Pre-tax profit (PTP)   24,963.0 0.0 0.0 0.0 37,212.0 17,799.0 0.0 0.0   Net earnings   19,337.0 0.0 0.0 0.0 28,588.0 13,622.0 0.0 0.0   Pre-tax profit without non-rec. items   24,963 0.0 0.0 0.0 37,212 17,799 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   69,608 0.0 0.0 0.0 81,734 79,869 0.0 0.0   Shareholders equity total   126,616 0.0 0.0 0.0 200,599 209,491 201,955 201,955   Interest-bearing liabilities   7,786 0.0 0.0 0.0 8,395 302 0.0 0.0   Balance sheet total (assets)   147,122 0.0 0.0 0.0 225,392 231,310 201,955 201,955   Net Debt   -2,102 0.0 0.0 0.0 -16,326 -33,781 -197,888 -197,888     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   54,751 0.0 0.0 0.0 70,144 51,982 0.0 0.0   Gross profit growth   18.5% -100.0% 0.0% 0.0% 0.0% -25.9% -100.0% 0.0%   Employees   38 0 0 0 50 48 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% -4.0% -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)   147,122 0 0 0 225,392 231,310 201,955 201,955   Balance sheet change%   5.7% -100.0% 0.0% 0.0% 0.0% 2.6% -12.7% 0.0%   Added value   27,061.0 0.0 0.0 0.0 32,206.0 20,311.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,210 -73,401 0 0 80,865 -5,072 -79,869 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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 (%)   44.7% 0.0% 0.0% 0.0% 45.9% 31.6% 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 %   17.6% 0.0% 0.0% 0.0% 16.7% 8.6% 0.0% 0.0%   ROI %   19.5% 0.0% 0.0% 0.0% 18.0% 9.4% 0.0% 0.0%   ROE %   16.5% 0.0% 0.0% 0.0% 14.3% 6.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   86.3% 0.0% 0.0% 0.0% 89.3% 91.7% 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, %   -7.8% 0.0% 0.0% 0.0% -44.8% -166.3% 0.0% 0.0%   Gearing %   6.1% 0.0% 0.0% 0.0% 4.2% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.0% 0.0% 0.0% 7.8% 41.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 0.0 0.0 0.0 1.3 2.5 0.0 0.0   Current Ratio   2.4 0.0 0.0 0.0 3.6 4.5 0.0 0.0   Cash and cash equivalent   9,888.0 0.0 0.0 0.0 24,721.0 34,083.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   27,621.0 0.0 0.0 0.0 43,483.0 56,876.0 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 N/A 2020 N/A 2021 N/A 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   712 0 0 0 644 423 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   712 0 0 0 729 423 0 0   EBIT / employee   644 0 0 0 644 342 0 0   Net earnings / employee   509 0 0 0 572 284 0 0