Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIP HOLDING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8%   Bankruptcy risk   0.7% 0.5% 0.5% 0.8% 0.6% 0.4% 7.7% 7.5%   Credit score (0-100)   96 99 99 90 96 99 31 32   Credit rating   AA AA AAA A AA AAA BB BB   Credit limit (kDKK)   2,669.6 3,011.5 3,253.7 3,368.6 4,538.9 5,433.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -55.8 -21.5 -28.7 130 479 -33.2 0.0 0.0   EBITDA   -116 -81.6 -68.2 68.9 431 -81.2 0.0 0.0   EBIT   -177 -143 -93.7 55.3 418 -81.2 0.0 0.0   Pre-tax profit (PTP)   753.1 2,148.1 2,556.8 10,318.3 5,575.4 7,732.8 0.0 0.0   Net earnings   760.9 2,142.4 2,329.0 9,271.7 5,123.6 7,158.0 0.0 0.0   Pre-tax profit without non-rec. items   753 2,148 2,557 10,318 5,575 7,733 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   1,371 1,309 1,284 1,270 0.0 0.0 0.0 0.0   Shareholders equity total   28,575 30,718 33,047 42,318 47,442 54,600 28,142 28,142   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   28,634 30,787 33,267 43,361 47,870 55,044 28,142 28,142   Net Debt   -5,842 -5,995 -12,045 -16,805 -17,527 -19,938 -28,142 -28,142     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -55.8 -21.5 -28.7 130 479 -33.2 0.0 0.0   Gross profit growth   -800.1% 61.5% -33.5% 0.0% 269.0% 0.0% 0.0% 0.0%   Employees   0 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   28,634 30,787 33,267 43,361 47,870 55,044 28,142 28,142   Balance sheet change%   2.0% 7.5% 8.1% 30.3% 10.4% 15.0% -48.9% 0.0%   Added value   -115.8 -81.6 -68.2 68.9 431.3 -81.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -123 -123 -51 -27 -1,284 0 0 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 -4.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   317.8% 666.9% 327.1% 42.6% 87.2% 244.6% 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 %   3.5% 7.2% 8.0% 26.9% 12.2% 15.0% 0.0% 0.0%   ROI %   3.5% 7.2% 8.0% 27.4% 12.4% 15.2% 0.0% 0.0%   ROE %   2.7% 7.2% 7.3% 24.6% 11.4% 14.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   99.8% 99.8% 99.3% 97.6% 99.1% 99.2% 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, %   5,044.3% 7,345.0% 17,672.6% -24,397.7% -4,064.1% 24,558.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   265.9 220.5 61.9 16.8 45.5 48.4 0.0 0.0   Current Ratio   265.9 220.5 61.9 16.8 45.5 48.4 0.0 0.0   Cash and cash equivalent   5,842.4 5,994.9 12,044.9 16,804.9 17,527.0 19,938.3 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   5,506.7 5,534.7 306.1 -693.8 1,478.2 1,103.9 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -82 -68 0 431 -81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -82 -68 0 431 -81 0 0   EBIT / employee   0 -143 -94 0 418 -81 0 0   Net earnings / employee   0 2,142 2,329 0 5,124 7,158 0 0