TECHMA VVS ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.3% 1.0% 1.1% 1.5% 1.1%  
Credit score (0-100)  81 86 83 76 83  
Credit rating  A A A A A  
Credit limit (kDKK)  54.7 257.8 209.7 27.0 175.2  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  4,502 5,102 5,417 5,670 4,708  
EBITDA  1,404 1,733 1,825 1,900 1,049  
EBIT  1,279 1,648 1,787 1,869 1,019  
Pre-tax profit (PTP)  1,265.2 1,623.9 1,740.3 1,853.3 1,028.6  
Net earnings  980.6 1,262.0 1,354.5 1,438.4 793.5  
Pre-tax profit without non-rec. items  1,265 1,624 1,740 1,853 1,029  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  222 138 98.9 68.6 38.4  
Shareholders equity total  1,734 1,996 2,351 2,789 2,582  
Interest-bearing liabilities  2,105 2,799 0.0 87.1 0.0  
Balance sheet total (assets)  5,485 6,366 3,797 4,208 3,522  

Net Debt  167 1,010 -1,861 -2,730 -1,344  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  4,502 5,102 5,417 5,670 4,708  
Gross profit growth  6.2% 13.3% 6.2% 4.7% -17.0%  
Employees  7 7 7 7 7  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,485 6,366 3,797 4,208 3,522  
Balance sheet change%  17.0% 16.1% -40.4% 10.8% -16.3%  
Added value  1,404.5 1,733.0 1,825.4 1,908.0 1,049.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -437 -169 -77 -60 -60  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  28.4% 32.3% 33.0% 33.0% 21.6%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  26.5% 29.1% 35.2% 47.0% 27.2%  
ROI %  39.0% 39.8% 49.7% 71.8% 38.5%  
ROE %  56.2% 67.7% 62.3% 56.0% 29.5%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  31.6% 31.4% 61.9% 66.3% 73.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  11.9% 58.3% -102.0% -143.7% -128.1%  
Gearing %  121.4% 140.2% 0.0% 3.1% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  4.8% 4.1% 3.3% 64.9% 54.1%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.4 1.4 2.5 2.9 3.6  
Current Ratio  1.4 1.4 2.6 2.9 3.7  
Cash and cash equivalent  1,938.0 1,789.5 1,861.1 2,817.1 1,344.2  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,514.7 1,884.9 2,264.0 2,725.1 2,544.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  201 248 261 273 150  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  201 248 261 271 150  
EBIT / employee  183 235 255 267 146  
Net earnings / employee  140 180 193 205 113