Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VVS FIRMAET LARSEN & JØRGENSEN 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   3.7% 2.7% 4.8% 3.6% 4.4% 5.2% 9.7% 9.7%   Credit score (0-100)   53 60 43 52 46 42 26 26   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   2,700 3,001 2,704 2,742 2,415 2,737 0.0 0.0   EBITDA   219 372 145 265 209 46.2 0.0 0.0   EBIT   136 293 37.1 153 96.0 -66.7 0.0 0.0   Pre-tax profit (PTP)   136.2 292.5 36.3 155.0 96.0 -69.2 0.0 0.0   Net earnings   104.8 229.1 28.3 120.7 74.3 -53.7 0.0 0.0   Pre-tax profit without non-rec. items   136 293 36.3 155 96.0 -69.2 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   1,847 2,229 2,121 2,050 1,937 1,824 0.0 0.0   Shareholders equity total   1,783 1,892 1,812 1,632 1,707 1,653 1,453 1,453   Interest-bearing liabilities   0.0 0.0 17.7 14.7 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,155 3,305 2,859 2,998 2,852 2,562 1,453 1,453   Net Debt   -787 -526 -140 -382 -308 -352 -1,453 -1,453     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   2,700 3,001 2,704 2,742 2,415 2,737 0.0 0.0   Gross profit growth   3.9% 11.1% -9.9% 1.4% -11.9% 13.3% -100.0% 0.0%   Employees   5 6 5 5 6 6 0 0   Employee growth %   0.0% 20.0% -16.7% 0.0% 20.0% 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)   3,155 3,305 2,859 2,998 2,852 2,562 1,453 1,453   Balance sheet change%   0.8% 4.8% -13.5% 4.8% -4.9% -10.2% -43.3% 0.0%   Added value   219.1 372.1 145.0 264.7 207.3 46.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -166 303 -216 -183 -226 -226 -1,824 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 5.0 5.0 -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 (%)   5.0% 9.8% 1.4% 5.6% 4.0% -2.4% 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 %   4.3% 9.1% 1.2% 5.3% 3.3% -2.5% 0.0% 0.0%   ROI %   6.7% 14.1% 1.8% 8.0% 5.1% -3.6% 0.0% 0.0%   ROE %   6.0% 12.5% 1.5% 7.0% 4.5% -3.2% 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 %   61.4% 58.8% 63.4% 54.4% 59.8% 64.5% 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, %   -359.3% -141.4% -96.5% -144.4% -147.5% -761.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.0% 0.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 8.5% 1.2% 0.0% 0.0% 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   1.5 0.8 0.8 0.7 0.9 0.9 0.0 0.0   Current Ratio   1.2 0.9 0.9 0.8 1.0 1.0 0.0 0.0   Cash and cash equivalent   787.0 526.3 157.7 396.9 308.3 352.0 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   227.9 -138.1 -104.9 -211.4 -28.0 15.8 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   44 62 29 53 35 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44 62 29 53 35 8 0 0   EBIT / employee   27 49 7 31 16 -11 0 0   Net earnings / employee   21 38 6 24 12 -9 0 0