Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AROS VIBORG 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   4.8% 3.5% 4.1% 3.6% 7.3% 4.1% 17.7% 17.7%   Credit score (0-100)   46 53 48 52 32 49 9 9   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   172 192 210 115 57.9 96.4 0.0 0.0   EBITDA   121 192 210 115 57.9 96.4 0.0 0.0   EBIT   -142 192 182 91.8 -248 68.2 0.0 0.0   Pre-tax profit (PTP)   -376.9 78.2 54.0 16.4 -299.7 359.1 0.0 0.0   Net earnings   -351.9 61.0 35.9 7.8 -301.1 287.0 0.0 0.0   Pre-tax profit without non-rec. items   -377 78.2 54.0 16.4 -300 359 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5,439 5,439 4,739 4,820 2,655 150 0.0 0.0   Shareholders equity total   1,513 1,574 1,610 1,618 1,017 1,304 254 254   Interest-bearing liabilities   3,948 3,842 3,105 3,187 1,681 0.0 0.0 0.0   Balance sheet total (assets)   5,510 5,510 4,798 4,861 2,730 1,384 254 254   Net Debt   3,948 3,842 3,100 3,182 1,634 -806 -254 -254     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   172 192 210 115 57.9 96.4 0.0 0.0   Gross profit growth   -12.8% 11.3% 9.6% -45.3% -49.7% 66.7% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,510 5,510 4,798 4,861 2,730 1,384 254 254   Balance sheet change%   -12.3% 0.0% -12.9% 1.3% -43.8% -49.3% -81.7% 0.0%   Added value   -141.8 191.8 182.2 91.8 -248.1 68.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -806 0 -700 81 -2,165 -2,505 -150 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -82.3% 100.0% 86.7% 79.9% -428.8% 70.7% 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 %   -2.4% 3.5% 3.5% 1.9% -6.5% 18.5% 0.0% 0.0%   ROI %   -2.4% 3.5% 3.6% 1.9% -6.6% 19.1% 0.0% 0.0%   ROE %   -20.8% 4.0% 2.3% 0.5% -22.9% 24.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   27.5% 28.6% 33.6% 33.3% 37.2% 94.2% 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, %   3,272.6% 2,002.9% 1,474.5% 2,767.4% 2,824.6% -836.1% 0.0% 0.0%   Gearing %   261.0% 244.1% 192.8% 197.0% 165.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 2.9% 3.7% 2.4% 2.1% 2.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.2 0.1 2.3 15.4 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.1 2.3 15.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 4.5 4.5 46.8 806.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -735.7 -696.4 -292.1 -261.2 42.7 1,153.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -142 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   121 0 0 0 0 0 0 0   EBIT / employee   -142 0 0 0 0 0 0 0   Net earnings / employee   -352 0 0 0 0 0 0 0