Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vidar 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 N/A 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% 0.4% 0.4%   Bankruptcy risk   0.0% 2.2% 1.5% 0.8% 1.0% 1.0% 8.3% 8.3%   Credit score (0-100)   0 68 76 91 85 85 29 29   Credit rating   N/A BBB A AA A A BB BB   Credit limit (kDKK)   0.0 0.1 21.6 1,254.8 1,653.1 1,852.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 6,107 6,092 17,477 53,002 65,638 0.0 0.0   EBITDA   0.0 1,845 2,538 5,918 12,198 13,206 0.0 0.0   EBIT   0.0 1,831 2,501 5,846 12,140 13,129 0.0 0.0   Pre-tax profit (PTP)   0.0 1,794.5 2,485.8 5,763.1 12,772.5 12,987.1 0.0 0.0   Net earnings   0.0 1,379.1 1,926.0 4,110.4 9,888.6 10,104.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,794 2,486 5,763 12,773 12,987 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 63.5 61.0 753 695 657 0.0 0.0   Shareholders equity total   0.0 1,380 3,306 7,417 17,305 10,209 10,169 10,169   Interest-bearing liabilities   0.0 64.2 169 178 10.0 2,615 0.0 0.0   Balance sheet total (assets)   0.0 2,739 5,913 11,298 26,027 24,416 10,169 10,169   Net Debt   0.0 -1,130 -2,284 -2,318 -2,618 -6,567 -10,169 -10,169     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 6,107 6,092 17,477 53,002 65,638 0.0 0.0   Gross profit growth   0.0% 0.0% -0.3% 186.9% 203.3% 23.8% -100.0% 0.0%   Employees   0 14 13 21 58 76 0 0   Employee growth %   0.0% 0.0% -7.1% 61.5% 176.2% 31.0% -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)   0 2,739 5,913 11,298 26,027 24,416 10,169 10,169   Balance sheet change%   0.0% 0.0% 115.9% 91.1% 130.4% -6.2% -58.4% 0.0%   Added value   0.0 1,844.9 2,538.0 5,918.3 12,211.8 13,206.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 50 -40 620 -116 -114 -657 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 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 30.0% 41.0% 33.5% 22.9% 20.0% 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% 66.8% 57.8% 67.9% 69.3% 52.3% 0.0% 0.0%   ROI %   0.0% 126.7% 101.6% 105.6% 103.9% 87.6% 0.0% 0.0%   ROE %   0.0% 99.9% 82.2% 76.7% 80.0% 73.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 50.4% 55.9% 65.6% 66.5% 41.8% 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, %   0.0% -61.3% -90.0% -39.2% -21.5% -49.7% 0.0% 0.0%   Gearing %   0.0% 4.7% 5.1% 2.4% 0.1% 25.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 113.6% 12.7% 48.1% 174.2% 16.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 2.0 2.2 2.6 2.8 1.5 0.0 0.0   Current Ratio   0.0 2.0 2.2 2.6 2.8 1.5 0.0 0.0   Cash and cash equivalent   0.0 1,194.4 2,453.2 2,495.6 2,628.4 9,181.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 1,309.8 3,210.7 6,129.2 15,625.2 7,100.6 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 N/A 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   0 132 195 282 211 174 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 132 195 282 210 174 0 0   EBIT / employee   0 131 192 278 209 173 0 0   Net earnings / employee   0 99 148 196 170 133 0 0