Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Viking Markiser og Solafskærmning 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   22.3% 10.3% 16.0% 8.5% 9.6% 2.6% 17.9% 17.9%   Credit score (0-100)   5 24 10 28 24 62 8 8   Credit rating   B BB BB BB BB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,204 6,672 6,827 6,626 6,579 6,939 0.0 0.0   EBITDA   -3,805 950 722 930 842 750 0.0 0.0   EBIT   -3,944 760 542 830 780 699 0.0 0.0   Pre-tax profit (PTP)   -4,069.3 631.5 438.2 752.4 700.8 627.8 0.0 0.0   Net earnings   -3,209.0 483.5 340.6 581.5 538.1 484.9 0.0 0.0   Pre-tax profit without non-rec. items   -4,069 632 438 752 701 628 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   256 171 51.6 6.8 0.0 333 0.0 0.0   Shareholders equity total   -1,209 -725 -385 197 735 1,220 -780 -780   Interest-bearing liabilities   1,763 1,874 20.0 0.0 437 294 780 780   Balance sheet total (assets)   5,560 7,526 4,826 2,740 3,200 3,197 0.0 0.0   Net Debt   1,382 -224 -921 -287 407 -499 780 780     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,204 6,672 6,827 6,626 6,579 6,939 0.0 0.0   Gross profit growth   0.0% 202.6% 2.3% -3.0% -0.7% 5.5% -100.0% 0.0%   Employees   11 13 13 10 10 11 0 0   Employee growth %   0.0% 18.2% 0.0% -19.9% 0.0% 5.6% -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)   5,560 7,526 4,826 2,740 3,200 3,197 0 0   Balance sheet change%   0.0% 35.4% -35.9% -43.2% 16.8% -0.1% -100.0% 0.0%   Added value   -3,805.1 950.2 722.5 929.8 880.1 750.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   385 -338 -361 -199 -124 248 -333 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -178.9% 11.4% 7.9% 12.5% 11.9% 10.1% 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 %   -58.0% 10.2% 8.1% 21.0% 26.4% 22.2% 0.0% 0.0%   ROI %   -204.9% 38.2% 39.1% 165.1% 106.7% 52.7% 0.0% 0.0%   ROE %   -57.7% 7.4% 5.5% 23.2% 115.6% 49.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -7.2% -5.1% -7.8% 7.2% 23.0% 42.5% -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, %   -36.3% -23.6% -127.5% -30.9% 48.3% -66.5% 0.0% 0.0%   Gearing %   -145.8% -258.4% -5.2% 0.0% 59.5% 24.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.4% 7.2% 11.3% 826.0% 38.0% 22.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 1.3 0.8 0.5 0.7 1.2 0.0 0.0   Current Ratio   0.9 0.9 1.0 1.1 1.3 1.7 0.0 0.0   Cash and cash equivalent   381.2 2,098.6 941.4 287.4 30.3 792.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -601.0 -393.9 114.9 201.7 701.2 1,137.5 -390.2 -390.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -346 73 56 89 84 68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -346 73 56 89 81 68 0 0   EBIT / employee   -359 58 42 80 75 64 0 0   Net earnings / employee   -292 37 26 56 52 44 0 0