Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VVS SERVICE QASIGIANNGUIT 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  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   0.0% 0.6% 0.8% 0.6% 0.8% 11.6% 20.6% 18.0%   Credit score (0-100)   0 97 93 98 92 20 4 8   Credit rating   N/A AA AA AA AA BB B B   Credit limit (kDKK)   0.0 1,207.3 811.6 1,058.8 933.2 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 12,768 11,242 14,049 15,301 10,462 0.0 0.0   EBITDA   0.0 4,045 2,059 2,274 1,849 -6,965 0.0 0.0   EBIT   0.0 2,818 758 836 382 -8,610 0.0 0.0   Pre-tax profit (PTP)   0.0 2,744.4 715.5 626.9 47.4 -9,036.3 0.0 0.0   Net earnings   0.0 2,507.7 537.8 460.8 14.2 -7,516.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,744 715 627 47.4 -9,036 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 5,455 4,605 7,804 7,822 10,428 0.0 0.0   Shareholders equity total   0.0 8,381 6,919 7,380 7,394 -122 -247 -247   Interest-bearing liabilities   0.0 515 210 2,195 1,605 2,995 247 247   Balance sheet total (assets)   0.0 10,966 11,185 12,551 15,676 16,667 0.0 0.0   Net Debt   0.0 -323 199 1,792 1,427 2,959 247 247     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 12,768 11,242 14,049 15,301 10,462 0.0 0.0   Gross profit growth   0.0% 0.0% -12.0% 25.0% 8.9% -31.6% -100.0% 0.0%   Employees   0 16 16 18 18 26 0 0   Employee growth %   0.0% 0.0% 0.0% 12.5% 0.0% 44.4% -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)   0 10,966 11,185 12,551 15,676 16,667 0 0   Balance sheet change%   0.0% 0.0% 2.0% 12.2% 24.9% 6.3% -100.0% 0.0%   Added value   0.0 4,045.2 2,059.4 2,274.4 1,820.7 -6,965.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 4,270 -2,183 1,750 -1,449 961 -10,428 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 22.1% 6.7% 5.9% 2.5% -82.3% 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 %   0.0% 26.1% 7.2% 7.0% 2.7% -53.0% 0.0% 0.0%   ROI %   0.0% 30.9% 9.6% 9.6% 3.8% -116.3% 0.0% 0.0%   ROE %   0.0% 29.9% 7.0% 6.4% 0.2% -62.5% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 76.4% 61.9% 58.8% 47.2% -0.7% -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, %   0.0% -8.0% 9.7% 78.8% 77.2% -42.5% 0.0% 0.0%   Gearing %   0.0% 6.1% 3.0% 29.7% 21.7% -2,452.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 45.0% 23.1% 17.4% 17.8% 18.5% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 2.0 1.0 0.6 0.8 0.2 0.0 0.0   Current Ratio   0.0 2.7 1.7 1.5 1.3 0.4 0.0 0.0   Cash and cash equivalent   0.0 837.6 11.0 403.2 177.8 36.7 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 3,411.7 2,591.8 1,552.7 1,880.5 -7,748.6 -123.6 -123.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 253 129 126 101 -268 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 253 129 126 103 -268 0 0   EBIT / employee   0 176 47 46 21 -331 0 0   Net earnings / employee   0 157 34 26 1 -289 0 0