Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIKING TRADING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.3% 2.3%   Bankruptcy risk   0.4% 0.8% 0.7% 0.6% 1.8% 0.6% 7.1% 7.1%   Credit score (0-100)   100 92 94 96 71 96 34 34   Credit rating   AAA AA AA AA A AA BBB BBB   Credit limit (kDKK)   9,967.5 8,152.6 9,968.3 11,629.0 66.3 12,336.4 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   474 174 0 0 0 0 0 0   Gross profit   19,867 -510 -556 -625 -629 3,416 0.0 0.0   EBITDA   19,304 -1,063 -1,112 -4,056 -1,189 2,402 0.0 0.0   EBIT   19,128 -1,186 -1,235 -4,179 -1,312 2,295 0.0 0.0   Pre-tax profit (PTP)   16,338.0 11,846.0 11,716.0 8,085.0 -3,334.0 6,295.0 0.0 0.0   Net earnings   11,630.0 11,089.0 10,757.0 7,904.0 -3,453.0 4,925.0 0.0 0.0   Pre-tax profit without non-rec. items   16,338 11,846 11,716 8,085 -3,334 6,295 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   5,530 5,407 5,284 5,161 5,038 3,157 0.0 0.0   Shareholders equity total   87,671 98,651 109,285 117,075 113,620 118,832 118,441 118,441   Interest-bearing liabilities   1,039 6,712 779 65,430 49,526 15,339 0.0 0.0   Balance sheet total (assets)   149,388 147,521 130,690 195,231 164,187 136,556 118,441 118,441   Net Debt   842 6,690 268 30,276 37,107 -916 -118,441 -118,441     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   474 174 0 0 0 0 0 0   Net sales growth   0.0% -63.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   19,867 -510 -556 -625 -629 3,416 0.0 0.0   Gross profit growth   646.0% 0.0% -9.0% -12.4% -0.6% 0.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   149,388 147,521 130,690 195,231 164,187 136,556 118,441 118,441   Balance sheet change%   91.4% -1.2% -11.4% 49.4% -15.9% -16.8% -13.3% 0.0%   Added value   19,304.0 -1,063.0 -1,112.0 -4,056.0 -1,189.0 2,402.0 0.0 0.0   Added value %   4,072.6% -610.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,046 -246 -246 -246 -246 -1,988 -3,157 0   Net sales trend   0.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 1.0 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 %   4,072.6% -610.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   4,035.4% -681.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   96.3% 232.5% 222.1% 668.6% 208.6% 67.2% 0.0% 0.0%   Net Earnings %   2,453.6% 6,373.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2,490.7% 6,443.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   3,446.8% 6,808.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   15.6% 8.0% 8.5% 5.3% 0.1% 5.3% 0.0% 0.0%   ROI %   17.0% 8.9% 8.9% 5.3% 0.1% 5.4% 0.0% 0.0%   ROE %   14.2% 11.9% 10.3% 7.0% -3.0% 4.2% 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 %   58.7% 66.9% 83.6% 60.0% 69.2% 87.0% 100.0% 100.0%   Relative indebtedness %   3,992.2% 10,959.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   3,950.6% 10,946.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   4.4% -629.4% -24.1% -746.4% -3,120.9% -38.1% 0.0% 0.0%   Gearing %   1.2% 6.8% 0.7% 55.9% 43.6% 12.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   127.7% 0.6% 1.9% 1.6% 6.0% 5.4% 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   1.1 0.5 61.4 1.1 1.1 1.5 0.0 0.0   Current Ratio   1.1 0.5 61.4 1.1 1.1 1.5 0.0 0.0   Cash and cash equivalent   197.0 22.0 511.0 35,154.0 12,419.0 16,255.0 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)   8.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   108.8 36.4 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   4,342.0% 5,069.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,503.0 -9,468.0 14,078.0 -14,086.0 2,851.0 7,344.0 0.0 0.0   Net working capital %   528.1% -5,441.4% 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   237 87 0 0 0 0 0 0   Added value / employee   9,652 -532 -556 -2,028 -595 1,201 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   9,652 -532 -556 -2,028 -595 1,201 0 0   EBIT / employee   9,564 -593 -618 -2,090 -656 1,148 0 0   Net earnings / employee   5,815 5,545 5,379 3,952 -1,727 2,463 0 0