Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vipo Vinduer 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 0.8% 1.4% 3.3% 1.9% 0.9% 12.0% 12.0%   Credit score (0-100)   74 94 78 53 70 88 20 20   Credit rating   A AA A BBB A A BB BB   Credit limit (kDKK)   2.4 460.5 38.7 0.0 1.1 376.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,102 2,648 5,644 5,187 6,288 7,205 0.0 0.0   EBITDA   222 1,157 191 -298 451 1,148 0.0 0.0   EBIT   222 1,157 123 -485 335 989 0.0 0.0   Pre-tax profit (PTP)   179.0 1,109.2 109.0 -539.6 309.9 983.6 0.0 0.0   Net earnings   139.9 866.6 85.0 -435.1 261.2 766.5 0.0 0.0   Pre-tax profit without non-rec. items   179 1,109 109 -540 310 984 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   333 308 337 485 672 770 0.0 0.0   Shareholders equity total   2,355 3,112 2,497 2,062 2,238 3,005 1,505 1,505   Interest-bearing liabilities   1,893 1,177 1,494 510 399 379 0.0 0.0   Balance sheet total (assets)   5,741 6,442 6,352 5,259 5,126 5,660 1,505 1,505   Net Debt   34.7 -1,075 -183 -197 98.9 81.3 -1,505 -1,505     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,102 2,648 5,644 5,187 6,288 7,205 0.0 0.0   Gross profit growth   -33.4% 25.9% 113.1% -8.1% 21.2% 14.6% -100.0% 0.0%   Employees   15 0 21 14 14 14 0 0   Employee growth %   -6.3% -100.0% 0.0% -33.3% 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)   5,741 6,442 6,352 5,259 5,126 5,660 1,505 1,505   Balance sheet change%   -1.2% 12.2% -1.4% -17.2% -2.5% 10.4% -73.4% 0.0%   Added value   221.6 1,157.0 190.8 -298.3 522.0 1,148.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   146 26 -69 -159 71 -60 -770 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   10.5% 43.7% 2.2% -9.4% 5.3% 13.7% 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 %   4.0% 19.1% 2.7% -8.2% 6.6% 18.5% 0.0% 0.0%   ROI %   5.4% 26.0% 3.7% -12.7% 12.0% 32.5% 0.0% 0.0%   ROE %   5.3% 31.7% 3.0% -19.1% 12.1% 29.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   41.0% 48.3% 39.3% 41.6% 44.8% 56.0% 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, %   15.7% -92.9% -95.8% 66.2% 21.9% 7.1% 0.0% 0.0%   Gearing %   80.4% 37.8% 59.8% 24.7% 17.8% 12.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.7% 4.6% 6.3% 7.3% 3.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 1.7 1.1 1.1 0.7 1.1 0.0 0.0   Current Ratio   1.6 2.2 1.7 1.8 1.9 2.4 0.0 0.0   Cash and cash equivalent   1,858.2 2,251.4 1,676.7 707.2 300.3 297.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,903.3 3,186.5 2,479.8 2,031.6 2,072.6 2,804.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   15 0 9 -21 37 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 0 9 -21 32 82 0 0   EBIT / employee   15 0 6 -35 24 71 0 0   Net earnings / employee   9 0 4 -31 19 55 0 0