Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Viking R ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.8% 0.8%   Bankruptcy risk   0.7% 0.6% 0.9% 1.1% 1.2% 1.1% 9.9% 9.9%   Credit score (0-100)   95 97 88 83 82 82 25 25   Credit rating   AA AA A A A A BB BB   Credit limit (kDKK)   2,018.0 2,327.3 1,789,448.9 1,211.7 802.8 191.7 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   3,768 3,768 3,768,000 3,768 3,768 3,768 3,768 3,768   Gross profit   3,738 3,739 3,764,562 3,731 3,726 3,761 0.0 0.0   EBITDA   3,738 3,739 3,764,562 3,731 3,726 3,761 0.0 0.0   EBIT   1,363 1,364 1,389,562 1,356 1,351 1,386 0.0 0.0   Pre-tax profit (PTP)   1,363.0 1,359.0 1,385,638.0 1,354.7 1,349.8 1,446.5 0.0 0.0   Net earnings   1,063.0 1,060.0 1,080,799.0 1,056.6 1,052.8 1,128.2 0.0 0.0   Pre-tax profit without non-rec. items   1,364 1,359 1,385,638 1,355 1,350 1,447 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   14,250 11,875 9,500,000 7,125 4,750 2,375 0.0 0.0   Shareholders equity total   17,452 18,512 19,592,958 20,650 21,702 2,831 2,781 2,781   Interest-bearing liabilities   512 0.0 0.0 1,358 191 940 0.0 0.0   Balance sheet total (assets)   21,056 21,303 22,693,597 24,053 23,524 4,969 2,781 2,781   Net Debt   -6,294 -9,428 -13,193,597 -15,570 -18,583 -1,654 -2,781 -2,781     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   3,768 3,768 3,768,000 3,768 3,768 3,768 3,768 3,768   Net sales growth   -0.3% 0.0% 99,900.0% -99.9% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,738 3,739 3,764,562 3,731 3,726 3,761 0.0 0.0   Gross profit growth   1.9% 0.0% 100,583.7% -99.9% -0.1% 0.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   21,056 21,303 22,693,597 24,053 23,524 4,969 2,781 2,781   Balance sheet change%   6.9% 1.2% 106,427.7% -99.9% -2.2% -78.9% -44.0% 0.0%   Added value   3,738.0 3,739.0 3,764,562.0 3,730.5 3,725.6 3,760.6 0.0 0.0   Added value %   99.2% 99.2% 99.9% 99.0% 98.9% 99.8% 0.0% 0.0%   Investments   -4,750 -4,750 7,113,125 -9,495,250 -4,750 -4,750 -2,375 0   Net sales trend   -1.0 0.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 %   99.2% 99.2% 99.9% 99.0% 98.9% 99.8% 0.0% 0.0%   EBIT %   36.2% 36.2% 36.9% 36.0% 35.8% 36.8% 0.0% 0.0%   EBIT to gross profit (%)   36.5% 36.5% 36.9% 36.3% 36.3% 36.8% 0.0% 0.0%   Net Earnings %   28.2% 28.1% 28.7% 28.0% 27.9% 29.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   91.2% 91.2% 91.7% 91.1% 91.0% 93.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   36.2% 36.1% 36.8% 36.0% 35.8% 38.4% 0.0% 0.0%   ROA %   6.7% 6.4% 12.2% 0.0% 5.7% 10.2% 0.0% 0.0%   ROI %   6.9% 6.6% 13.0% 0.0% 5.9% 10.8% 0.0% 0.0%   ROE %   6.3% 5.9% 11.0% 0.0% 5.0% 9.2% 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 %   82.9% 86.9% 86.3% 85.8% 92.3% 57.0% 100.0% 100.0%   Relative indebtedness %   30.1% 18.0% 36.7% 56.2% 26.2% 47.1% 0.0% 0.0%   Relative net indebtedness %   -150.6% -232.2% -313.4% -393.1% -472.1% -21.8% -73.8% -73.8%   Net int. bear. debt to EBITDA, %   -168.4% -252.2% -350.5% -417.4% -498.8% -44.0% 0.0% 0.0%   Gearing %   2.9% 0.0% 0.0% 6.6% 0.9% 33.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -0.4% 2.0% 0.0% 0.1% 0.1% 0.2% 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   6.0 13.9 9.5 8.0 19.0 1.5 0.0 0.0   Current Ratio   6.0 13.9 9.5 8.0 19.0 1.5 0.0 0.0   Cash and cash equivalent   6,806.0 9,428.0 13,193,597.0 16,928.3 18,773.5 2,593.8 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 %   180.6% 250.2% 350.1% 449.3% 498.2% 68.8% 73.8% 73.8%   Net working capital   5,673.0 8,751.0 11,809,175.0 14,811.8 17,787.2 820.5 0.0 0.0   Net working capital %   150.6% 232.2% 313.4% 393.1% 472.1% 21.8% 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   3,768 3,768 3,768,000 3,768 3,768 3,768 0 0   Added value / employee   3,738 3,739 3,764,562 3,731 3,726 3,761 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,738 3,739 3,764,562 3,731 3,726 3,761 0 0   EBIT / employee   1,363 1,364 1,389,562 1,356 1,351 1,386 0 0   Net earnings / employee   1,063 1,060 1,080,799 1,057 1,053 1,128 0 0