Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIEGA 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 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% 1.5% 1.5%   Bankruptcy risk   1.5% 3.3% 3.3% 3.3% 1.1% 1.1% 7.7% 7.7%   Credit score (0-100)   78 56 55 53 84 82 32 32   Credit rating   A BBB BBB BBB A A BB BB   Credit limit (kDKK)   69.7 0.0 0.0 0.0 2,547.5 2,515.7 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   21,410 26,545 23,515 25,658 26,229 30,089 0.0 0.0   EBITDA   4,259 7,664 7,176 6,343 9,283 8,036 0.0 0.0   EBIT   3,373 7,664 7,176 6,343 8,928 7,802 0.0 0.0   Pre-tax profit (PTP)   3,349.6 6,930.0 6,212.0 4,886.0 8,882.3 8,666.7 0.0 0.0   Net earnings   3,302.3 6,930.0 6,212.0 4,886.0 6,859.4 6,825.9 0.0 0.0   Pre-tax profit without non-rec. items   3,350 7,664 7,176 6,343 8,882 8,667 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   2,927 0.0 0.0 0.0 712 481 0.0 0.0   Shareholders equity total   11,674 18,604 24,816 29,703 36,567 43,382 40,382 40,382   Interest-bearing liabilities   17,522 0.0 0.0 0.0 14,905 13,492 0.0 0.0   Balance sheet total (assets)   35,847 48,745 48,899 59,844 55,425 65,454 40,382 40,382   Net Debt   8,722 0.0 0.0 0.0 -15,771 -24,277 -40,382 -40,382     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   21,410 26,545 23,515 25,658 26,229 30,089 0.0 0.0   Gross profit growth   12.5% 24.0% -11.4% 9.1% 2.2% 14.7% -100.0% 0.0%   Employees   25 0 0 0 26 27 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 3.8% -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)   35,847 48,745 48,899 59,844 55,425 65,454 40,382 40,382   Balance sheet change%   20.1% 36.0% 0.3% 22.4% -7.4% 18.1% -38.3% 0.0%   Added value   4,259.4 7,664.0 7,176.0 6,343.0 8,928.3 8,035.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -762 -2,927 0 0 357 -464 -481 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 (%)   15.8% 28.9% 30.5% 24.7% 34.0% 25.9% 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 %   10.3% 18.1% 14.7% 11.7% 15.5% 14.4% 0.0% 0.0%   ROI %   12.8% 19.6% 14.7% 11.7% 16.1% 15.9% 0.0% 0.0%   ROE %   32.9% 45.8% 28.6% 17.9% 20.7% 17.1% 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 %   32.6% 100.0% 100.0% 100.0% 66.4% 67.7% 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, %   204.8% 0.0% 0.0% 0.0% -169.9% -302.1% 0.0% 0.0%   Gearing %   150.1% 0.0% 0.0% 0.0% 40.8% 31.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.0% 0.0% 0.0% 1.0% 0.2% 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   1.4 0.0 0.0 0.0 2.9 3.3 0.0 0.0   Current Ratio   1.4 0.0 0.0 0.0 2.9 3.1 0.0 0.0   Cash and cash equivalent   8,800.8 0.0 0.0 0.0 30,675.5 37,768.7 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   8,827.5 0.0 0.0 0.0 35,448.3 43,662.2 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   170 0 0 0 343 298 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   170 0 0 0 357 298 0 0   EBIT / employee   135 0 0 0 343 289 0 0   Net earnings / employee   132 0 0 0 264 253 0 0