Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOPIUM 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  2017 2017/12 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% 1.5%   Bankruptcy risk   21.8% 22.7% 29.4% 21.6% 16.6% 24.1% 18.0% 18.0%   Credit score (0-100)   6 4 2 4 10 3 7 8   Credit rating   B B C B BB B B B   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 -0.0 -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 2017/12 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   -1,510 513 464 330 214 1,516 0.0 0.0   EBITDA   -1,510 513 312 209 -270 1,192 0.0 0.0   EBIT   -5,196 -2,956 -3,526 209 -270 1,192 0.0 0.0   Pre-tax profit (PTP)   -7,280.4 -3,353.9 -3,565.5 400.5 -273.3 1,189.6 0.0 0.0   Net earnings   -6,331.7 -2,844.8 -3,404.7 400.5 -273.3 1,189.6 0.0 0.0   Pre-tax profit without non-rec. items   -5,663 -3,049 -3,566 401 -273 1,190 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -5,007 -7,852 -11,257 -10,856 -11,130 -9,940 -20,801 -20,801   Interest-bearing liabilities   3,748 3,748 3,748 3,748 3,873 3,750 20,801 20,801   Balance sheet total (assets)   7,213 4,054 115 21.4 342 138 0.0 0.0   Net Debt   3,693 3,572 3,727 3,727 3,824 3,749 20,801 20,801     See the entire balance sheet 1000.0 Volume  2017 2017/12 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   -1,510 513 464 330 214 1,516 0.0 0.0   Gross profit growth   0.0% 0.0% -9.7% -28.8% -35.0% 607.3% -100.0% 0.0%   Employees   0 0 1 1 1 1 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)   7,213 4,054 115 21 342 138 0 0   Balance sheet change%   -24.7% -43.8% -97.2% -81.3% 1,495.3% -59.7% -100.0% 0.0%   Added value   -1,614.7 513.3 312.2 209.4 -269.8 1,192.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,131 -4,267 -5,803 -2,994 0 0 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 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 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 (%)   344.0% -576.0% -760.5% 63.5% -125.9% 78.6% 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 %   -47.7% -24.3% -30.3% 3.7% -2.4% 11.1% 0.0% 0.0%   ROI %   -126.1% -78.3% -94.1% 11.0% -7.1% 31.3% 0.0% 0.0%   ROE %   -163.0% -50.5% -163.3% 588.8% -150.5% 496.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -14.9% -50.3% -98.5% -99.7% -95.6% -97.8% -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, %   -244.5% 695.9% 1,193.7% 1,779.4% -1,417.4% 314.5% 0.0% 0.0%   Gearing %   -74.9% -47.7% -33.3% -34.5% -34.8% -37.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.2% 3.1% 1.1% 0.3% 0.1% 0.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   55.4 176.0 20.9 21.4 48.6 0.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 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   -7,804.1 -7,942.6 -7,508.8 -7,108.3 -7,381.6 -6,192.0 -10,400.3 -10,400.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 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 0 312 209 -270 1,192 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 312 209 -270 1,192 0 0   EBIT / employee   0 0 -3,526 209 -270 1,192 0 0   Net earnings / employee   0 0 -3,405 401 -273 1,190 0 0