Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIKTECH P/S 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% 8.7% 8.7%   Bankruptcy risk   4.8% 2.6% 5.1% 6.6% 3.3% 3.1% 7.3% 7.1%   Credit score (0-100)   46 62 43 35 55 55 33 34   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.1 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)  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   340,938 0 0 0 0 0 0 0   Gross profit   286,140 258,950 246,939 263,512 273,194 260,930 0.0 0.0   EBITDA   1,716 834 -3,539 -9,589 267 1,455 0.0 0.0   EBIT   1,263 834 -3,539 -9,589 263 1,155 0.0 0.0   Pre-tax profit (PTP)   716.8 240.0 979.0 963.0 959.0 1,331.0 0.0 0.0   Net earnings   716.8 240.0 979.0 963.0 959.0 1,331.0 0.0 0.0   Pre-tax profit without non-rec. items   717 834 -3,539 -9,589 959 1,331 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   874 0.0 0.0 0.0 0.0 1,574 0.0 0.0   Shareholders equity total   6,383 6,623 7,602 8,565 9,524 10,855 10,062 10,062   Interest-bearing liabilities   0.0 0.0 0.0 0.0 3,004 4,650 0.0 0.0   Balance sheet total (assets)   49,250 59,785 96,329 85,058 85,585 74,536 10,062 10,062   Net Debt   -4,174 0.0 0.0 0.0 -3,475 -832 -10,062 -10,062     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   340,938 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   286,140 258,950 246,939 263,512 273,194 260,930 0.0 0.0   Gross profit growth   7.5% -9.5% -4.6% 6.7% 3.7% -4.5% -100.0% 0.0%   Employees   653 0 0 0 579 552 0 0   Employee growth %   4.0% -100.0% 0.0% 0.0% 0.0% -4.7% -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)   49,250 59,785 96,329 85,058 85,585 74,536 10,062 10,062   Balance sheet change%   -7.6% 21.4% 61.1% -11.7% 0.6% -12.9% -86.5% 0.0%   Added value   1,716.5 834.0 -3,539.0 -9,589.0 263.0 1,455.0 0.0 0.0   Added value %   0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,009 -874 0 0 -4 1,274 -1,574 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 1.0 2.0 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 %   0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.4% 0.3% -1.4% -3.6% 0.1% 0.4% 0.0% 0.0%   Net Earnings %   0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.6% 1.5% -4.5% -10.6% 2.9% 3.7% 0.0% 0.0%   ROI %   18.3% 2.5% -4.5% -10.6% 5.0% 20.3% 0.0% 0.0%   ROE %   10.8% 3.7% 13.8% 11.9% 10.6% 13.1% 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 %   13.0% 100.0% 100.0% 100.0% 11.1% 14.6% 100.0% 100.0%   Relative indebtedness %   12.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   11.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -243.2% 0.0% 0.0% 0.0% -1,301.5% -57.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 31.5% 42.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   88.0% 0.0% 0.0% 0.0% 99.9% 42.3% 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 0.0 0.0 0.0 1.0 1.2 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 1.0 1.2 0.0 0.0   Cash and cash equivalent   4,174.2 0.0 0.0 0.0 6,479.0 5,482.0 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)   43.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   17.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   13.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   4,444.7 0.0 0.0 0.0 927.0 9,071.0 0.0 0.0   Net working capital %   1.3% 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   522 0 0 0 0 0 0 0   Added value / employee   3 0 0 0 0 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3 0 0 0 0 3 0 0   EBIT / employee   2 0 0 0 0 2 0 0   Net earnings / employee   1 0 0 0 2 2 0 0