Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIKIMA SEED 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   2.8% 3.0% 2.8% 3.1% 0.8% 1.0% 6.5% 6.3%   Credit score (0-100)   61 59 58 55 90 85 37 37   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.1 0.0 0.1 0.0 26,804.7 17,985.2 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   26,473 74,543 35,225 22,055 43,972 18,945 0.0 0.0   EBITDA   16,610 62,967 24,830 12,300 32,285 6,302 0.0 0.0   EBIT   16,610 62,967 24,830 12,300 32,285 6,302 0.0 0.0   Pre-tax profit (PTP)   13,370.0 49,008.0 18,598.0 9,287.0 33,733.0 11,133.7 0.0 0.0   Net earnings   13,370.0 49,008.0 18,598.0 9,287.0 26,164.0 8,426.7 0.0 0.0   Pre-tax profit without non-rec. items   16,610 62,967 24,830 12,300 33,733 11,134 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   0.0 0.0 0.0 0.0 80,556 88,649 0.0 0.0   Shareholders equity total   173,824 222,832 217,430 220,717 246,881 255,308 248,508 248,508   Interest-bearing liabilities   0.0 0.0 0.0 0.0 19.0 0.0 0.0 0.0   Balance sheet total (assets)   199,293 261,339 246,342 243,484 278,772 282,178 248,508 248,508   Net Debt   0.0 0.0 0.0 0.0 -142,070 -137,344 -248,508 -248,508     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   26,473 74,543 35,225 22,055 43,972 18,945 0.0 0.0   Gross profit growth   -30.3% 181.6% -52.7% -37.4% 99.4% -56.9% -100.0% 0.0%   Employees   49 57 47 43 48 48 0 0   Employee growth %   0.0% 16.3% -17.5% -8.5% 11.6% 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)   199,293 261,339 246,342 243,484 278,772 282,178 248,508 248,508   Balance sheet change%   0.4% 31.1% -5.7% -1.2% 14.5% 1.2% -11.9% 0.0%   Added value   16,610.0 62,967.0 24,830.0 12,300.0 32,285.0 6,302.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -69,211 0 0 0 80,556 8,093 -88,649 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 5.0 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 (%)   62.7% 84.5% 70.5% 55.8% 73.4% 33.3% 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 %   8.4% 27.3% 9.8% 5.0% 14.0% 4.2% 0.0% 0.0%   ROI %   9.1% 27.3% 9.8% 5.0% 14.7% 4.6% 0.0% 0.0%   ROE %   8.0% 24.7% 8.4% 4.2% 11.2% 3.4% 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 %   100.0% 100.0% 100.0% 100.0% 88.7% 90.6% 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, %   0.0% 0.0% 0.0% 0.0% -440.0% -2,179.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 30,315.8% 8,231.1% 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   0.0 0.0 0.0 0.0 7.9 10.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 8.7 11.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 142,089.0 137,343.7 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   0.0 0.0 0.0 0.0 175,369.0 176,083.4 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   339 1,105 528 286 673 131 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   339 1,105 528 286 673 131 0 0   EBIT / employee   339 1,105 528 286 673 131 0 0   Net earnings / employee   273 860 396 216 545 176 0 0