Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIWELL 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  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% 1.7% 1.7%   Bankruptcy risk   2.4% 7.1% 11.6% 4.8% 1.4% 1.1% 9.4% 9.2%   Credit score (0-100)   65 35 21 43 77 82 26 27   Credit rating   BBB BBB BB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 22.0 99.8 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   0 0 0 0 0 0 0 0   Gross profit   1,956 2,278 2,558 3,174 3,407 2,454 0.0 0.0   EBITDA   219 90.9 295 938 974 680 0.0 0.0   EBIT   150 19.3 210 853 923 636 0.0 0.0   Pre-tax profit (PTP)   132.7 -11.1 -390.6 1,043.9 926.6 674.3 0.0 0.0   Net earnings   103.1 -12.3 -436.9 864.3 730.2 525.5 0.0 0.0   Pre-tax profit without non-rec. items   133 -11.1 -391 1,044 927 674 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   349 420 327 242 399 389 0.0 0.0   Shareholders equity total   566 499 62.4 927 1,657 2,065 1,559 1,559   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,456 1,986 2,466 4,342 3,587 2,942 1,559 1,559   Net Debt   -956 -815 -571 -81.6 -875 -606 -1,559 -1,559     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   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   1,956 2,278 2,558 3,174 3,407 2,454 0.0 0.0   Gross profit growth   -1.8% 16.5% 12.3% 24.1% 7.3% -28.0% -100.0% 0.0%   Employees   6 6 6 6 6 5 0 0   Employee growth %   20.0% 0.0% 0.0% 0.0% 0.0% -16.7% -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)   1,456 1,986 2,466 4,342 3,587 2,942 1,559 1,559   Balance sheet change%   3.5% 36.4% 24.2% 76.1% -17.4% -18.0% -47.0% 0.0%   Added value   219.0 90.9 295.2 938.4 1,008.0 680.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 -1 -178 -169 106 -55 -389 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   0.0% 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 (%)   7.6% 0.8% 8.2% 26.9% 27.1% 25.9% 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 %   10.4% 1.1% -14.9% 33.2% 25.5% 21.4% 0.0% 0.0%   ROI %   28.6% 3.5% -102.2% 212.5% 77.0% 36.9% 0.0% 0.0%   ROE %   20.0% -2.3% -155.5% 174.7% 56.5% 28.2% 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 %   38.8% 25.1% 2.5% 21.3% 46.2% 70.2% 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, %   -436.4% -896.5% -193.4% -8.7% -89.9% -89.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.2 1.0 0.9 1.1 1.5 2.7 0.0 0.0   Current Ratio   1.3 1.0 0.9 1.1 1.5 2.7 0.0 0.0   Cash and cash equivalent   955.7 814.5 571.0 81.6 875.5 606.1 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)   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   228.7 72.2 -244.3 430.7 980.6 1,411.1 0.0 0.0   Net working capital %   0.0% 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   0 0 0 0 0 0 0 0   Added value / employee   36 15 49 156 168 136 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   36 15 49 156 162 136 0 0   EBIT / employee   25 3 35 142 154 127 0 0   Net earnings / employee   17 -2 -73 144 122 105 0 0