Max VVS Bornholm ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.1% 1.0% 0.8% 1.0% 0.9%  
Credit score (0-100)  85 87 90 86 86  
Credit rating  A A AA A A  
Credit limit (kDKK)  107.0 241.6 370.9 222.4 293.6  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  2,709 3,075 3,158 3,140 3,446  
EBITDA  851 967 1,186 1,243 1,150  
EBIT  696 808 1,076 1,036 945  
Pre-tax profit (PTP)  696.0 802.0 1,060.0 1,014.0 949.2  
Net earnings  542.8 626.0 845.0 789.0 738.3  
Pre-tax profit without non-rec. items  693 802 1,060 1,014 949  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  507 362 892 684 479  
Shareholders equity total  1,604 2,064 2,738 2,628 2,466  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,310 3,344 3,640 3,533 3,674  

Net Debt  -1,198 -1,606 -1,467 -1,024 -1,809  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  2,709 3,075 3,158 3,140 3,446  
Gross profit growth  38.8% 13.5% 2.7% -0.6% 9.7%  
Employees  3 3 3 3 3  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,310 3,344 3,640 3,533 3,674  
Balance sheet change%  18.7% 44.8% 8.9% -2.9% 4.0%  
Added value  851.3 967.0 1,186.0 1,146.0 1,150.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  16 -304 420 -415 -411  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  25.7% 26.3% 34.1% 33.0% 27.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  32.7% 28.6% 30.8% 28.9% 26.4%  
ROI %  49.2% 44.1% 44.6% 38.3% 37.1%  
ROE %  38.4% 34.1% 35.2% 29.4% 29.0%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  69.4% 61.7% 75.2% 74.4% 67.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -140.7% -166.1% -123.7% -82.4% -157.3%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.2 2.1 2.8 2.9 2.4  
Current Ratio  2.6 2.3 3.1 3.2 2.7  
Cash and cash equivalent  1,197.6 1,606.0 1,467.0 1,024.0 1,808.7  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,098.0 1,695.0 1,870.0 1,967.0 1,999.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  284 322 395 382 383  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  284 322 395 414 383  
EBIT / employee  232 269 359 345 315  
Net earnings / employee  181 209 282 263 246