Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VINGAARD BYG 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 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% 5.0% 5.0%   Bankruptcy risk   7.1% 6.6% 8.9% 10.3% 10.1% 8.9% 15.8% 15.5%   Credit score (0-100)   35 37 27 22 23 27 12 13   Credit rating   BBB BBB BB BB BB BB BB BB   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)  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   673 818 775 811 1,028 525 0.0 0.0   EBITDA   128 124 -0.7 29.0 297 84.6 0.0 0.0   EBIT   128 124 -0.7 17.9 284 71.3 0.0 0.0   Pre-tax profit (PTP)   123.8 51.7 -16.8 3.2 270.3 41.1 0.0 0.0   Net earnings   96.2 26.3 37.0 -50.5 208.2 29.3 0.0 0.0   Pre-tax profit without non-rec. items   124 51.7 -16.8 3.2 270 41.1 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   0.0 0.0 0.0 28.9 15.6 2.2 0.0 0.0   Shareholders equity total   42.2 68.5 105 55.0 263 293 253 253   Interest-bearing liabilities   65.1 74.4 72.0 4.8 35.8 37.2 0.0 0.0   Balance sheet total (assets)   646 521 699 918 1,654 1,811 253 253   Net Debt   -353 -194 6.6 -295 -7.4 -122 -253 -253     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   673 818 775 811 1,028 525 0.0 0.0   Gross profit growth   35.9% 21.6% -5.2% 4.6% 26.8% -48.9% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   646 521 699 918 1,654 1,811 253 253   Balance sheet change%   44.0% -19.3% 34.1% 31.3% 80.2% 9.5% -86.1% 0.0%   Added value   128.1 124.5 -0.7 29.0 295.2 84.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 18 -27 -27 -2 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 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 (%)   19.0% 15.2% -0.1% 2.2% 27.6% 13.6% 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 %   22.3% 21.3% -0.1% 2.2% 22.1% 4.1% 0.0% 0.0%   ROI %   238.6% 99.5% -0.5% 15.1% 158.3% 22.7% 0.0% 0.0%   ROE %   39.2% 47.5% 42.5% -62.9% 130.9% 10.6% 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 %   6.5% 13.1% 15.1% 6.0% 15.9% 16.2% 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, %   -275.7% -156.0% -881.1% -1,016.5% -2.5% -143.6% 0.0% 0.0%   Gearing %   154.3% 108.6% 68.3% 8.7% 13.6% 12.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.2% 104.3% 21.9% 38.2% 67.9% 82.8% 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   1.1 0.9 0.8 0.8 1.0 1.0 0.0 0.0   Current Ratio   1.1 0.9 0.8 0.8 1.0 1.0 0.0 0.0   Cash and cash equivalent   418.3 268.6 65.4 299.7 43.2 158.8 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   42.2 -31.5 -114.5 -193.9 27.7 70.3 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   64 62 -0 15 148 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   64 62 -0 15 149 42 0 0   EBIT / employee   64 62 -0 9 142 36 0 0   Net earnings / employee   48 13 18 -25 104 15 0 0