Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vittrup König 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  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% 0.4% 0.4%   Bankruptcy risk   2.0% 2.6% 2.5% 2.5% 1.7% 9.4% 13.4% 13.4%   Credit score (0-100)   70 63 61 61 72 25 17 17   Credit rating   A BBB BBB BBB A BB BB BB   Credit limit (kDKK)   0.2 0.0 0.0 0.0 0.8 0.0 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   0 0 0 0 0 0 0 0   Gross profit   345 281 42.9 64.8 235 397 0.0 0.0   EBITDA   1,766 -76.0 42.9 64.8 235 158 0.0 0.0   EBIT   1,055 103 42.9 64.8 235 263 0.0 0.0   Pre-tax profit (PTP)   789.0 57.3 -64.4 -100.1 111.2 15.9 0.0 0.0   Net earnings   631.8 4.1 -64.4 -100.1 111.2 -0.4 0.0 0.0   Pre-tax profit without non-rec. items   789 57.3 -64.4 -100 111 15.9 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   5,900 5,700 5,700 5,700 5,700 0.0 0.0 0.0   Shareholders equity total   922 793 619 439 550 550 500 500   Interest-bearing liabilities   4,647 4,226 4,335 4,477 3,817 3,817 0.0 0.0   Balance sheet total (assets)   6,021 5,788 5,766 5,802 6,064 5,819 500 500   Net Debt   4,539 4,148 4,325 4,421 3,684 3,798 -500 -500     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   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   345 281 42.9 64.8 235 397 0.0 0.0   Gross profit growth   -3.3% -18.4% -84.7% 51.0% 263.3% 68.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,021 5,788 5,766 5,802 6,064 5,819 500 500   Balance sheet change%   42.4% -3.9% -0.4% 0.6% 4.5% -4.0% -91.4% 0.0%   Added value   1,055.3 102.7 42.9 64.8 235.5 262.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,710 -200 0 0 0 -5,700 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 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 %   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 (%)   306.1% 36.5% 100.0% 100.0% 100.0% 66.2% 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 %   20.6% 1.7% 0.7% 1.1% 4.0% 4.4% 0.0% 0.0%   ROI %   21.8% 1.9% 0.9% 1.3% 5.1% 6.0% 0.0% 0.0%   ROE %   104.2% 0.5% -9.1% -18.9% 22.5% -0.1% 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 %   15.3% 13.7% 10.7% 7.6% 9.1% 9.4% 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, %   257.1% -5,460.6% 10,074.3% 6,820.7% 1,564.4% 2,398.2% 0.0% 0.0%   Gearing %   503.9% 532.6% 700.2% 1,019.9% 693.7% 694.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 1.0% 2.5% 3.7% 3.0% 6.5% 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   0.1 0.1 0.0 0.1 0.2 1.1 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.1 0.2 1.1 0.0 0.0   Cash and cash equivalent   108.3 78.2 9.4 56.3 133.2 19.5 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,139.3 -1,089.6 -1,263.9 -1,444.0 -1,332.8 549.8 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  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   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0