Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VANTINGE TEKNIK 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  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   1.6% 2.0% 1.1% 1.2% 1.5% 1.4% 13.0% 12.6%   Credit score (0-100)   76 71 84 81 76 77 18 19   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   4.1 0.7 245.1 148.1 19.5 13.6 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   4,070 6,676 8,349 6,002 4,180 1,965 0.0 0.0   EBITDA   947 1,725 2,549 2,271 2,119 750 0.0 0.0   EBIT   821 1,647 2,478 2,199 2,046 670 0.0 0.0   Pre-tax profit (PTP)   771.1 1,631.8 2,471.0 2,184.0 2,038.2 676.3 0.0 0.0   Net earnings   595.5 1,267.5 1,922.1 1,701.5 1,582.2 519.5 0.0 0.0   Pre-tax profit without non-rec. items   771 1,632 2,471 2,184 2,038 676 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   140 0.5 0.0 0.0 38.0 30.0 0.0 0.0   Shareholders equity total   1,138 1,817 2,422 2,202 2,082 560 0.0 0.0   Interest-bearing liabilities   979 0.0 0.0 29.6 0.0 0.0 35.7 35.7   Balance sheet total (assets)   3,471 5,311 5,282 3,780 3,246 1,125 35.7 35.7   Net Debt   969 -596 -1,715 -2,522 -844 -333 35.7 35.7     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   4,070 6,676 8,349 6,002 4,180 1,965 0.0 0.0   Gross profit growth   30.6% 64.0% 25.1% -28.1% -30.4% -53.0% -100.0% 0.0%   Employees   8 10 11 7 4 2 0 0   Employee growth %   0.0% 25.0% 10.0% -36.4% -42.9% -50.0% -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)   3,471 5,311 5,282 3,780 3,246 1,125 36 36   Balance sheet change%   21.4% 53.0% -0.6% -28.4% -14.1% -65.4% -96.8% 0.0%   Added value   947.4 1,724.8 2,549.4 2,270.8 2,118.2 749.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -133 -289 -144 -144 -107 -159 -30 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 (%)   20.2% 24.7% 29.7% 36.6% 48.9% 34.1% 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 %   26.0% 37.5% 46.8% 48.5% 58.2% 31.3% 0.0% 0.0%   ROI %   40.6% 83.7% 116.9% 94.4% 94.7% 51.5% 0.0% 0.0%   ROE %   65.1% 85.8% 90.7% 73.6% 73.9% 39.3% 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 %   32.8% 34.2% 45.9% 58.2% 64.2% 49.8% 0.0% 0.0%   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, %   102.3% -34.6% -67.3% -111.1% -39.8% -44.4% 0.0% 0.0%   Gearing %   86.0% 0.0% 0.0% 1.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 3.1% 0.0% 99.2% 54.9% 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   1.1 1.3 1.6 2.0 2.5 1.6 0.0 0.0   Current Ratio   1.2 1.4 1.7 2.2 2.6 1.8 0.0 0.0   Cash and cash equivalent   10.0 596.4 1,714.9 2,551.5 844.3 333.0 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   514.7 1,360.6 2,039.3 1,920.2 1,836.0 428.7 -17.9 -17.9   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   118 172 232 324 530 375 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   118 172 232 324 530 375 0 0   EBIT / employee   103 165 225 314 512 335 0 0   Net earnings / employee   74 127 175 243 396 260 0 0