P. VINCENTZ ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  1.3% 1.1% 1.8% 1.0% 1.2%  
Credit score (0-100)  82 84 71 87 81  
Credit rating  A A A A A  
Credit limit (kDKK)  90.0 207.1 3.5 351.7 149.7  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 446  
Gross profit  806 474 485 498 446  
EBITDA  588 382 262 497 445  
EBIT  456 252 132 367 190  
Pre-tax profit (PTP)  449.6 540.8 -139.6 849.4 141.5  
Net earnings  349.1 408.0 -139.6 664.9 112.5  
Pre-tax profit without non-rec. items  450 541 -140 849 141  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Tangible assets total  4,428 4,298 4,168 4,038 9,075  
Shareholders equity total  4,720 5,017 4,764 5,315 5,334  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,806 5,715 6,481 6,842 11,245  

Net Debt  -1,336 -1,417 -2,219 -779 -145  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 446  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  806 474 485 498 446  
Gross profit growth  26.1% -41.2% 2.4% 2.6% -10.5%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,806 5,715 6,481 6,842 11,245  
Balance sheet change%  14.7% -1.6% 13.4% 5.6% 64.3%  
Added value  587.9 382.5 261.5 496.8 445.0  
Added value %  0.0% 0.0% 0.0% 0.0% 99.8%  
Investments  -263 -260 -260 -260 4,782  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
EBITDA %  0.0% 0.0% 0.0% 0.0% 99.8%  
EBIT %  0.0% 0.0% 0.0% 0.0% 42.6%  
EBIT to gross profit (%)  56.6% 53.3% 27.1% 73.6% 42.6%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 25.2%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 82.4%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 31.6%  
ROA %  8.6% 9.7% 2.7% 13.6% 2.1%  
ROI %  10.1% 11.1% 3.3% 18.0% 3.6%  
ROE %  7.6% 8.4% -2.9% 13.2% 2.1%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  84.8% 91.6% 76.3% 80.5% 48.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 1,325.1%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 1,292.7%  
Net int. bear. debt to EBITDA, %  -227.2% -370.6% -848.4% -156.7% -32.5%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Quick Ratio  1.6 10.1 1.6 0.6 0.0  
Current Ratio  1.3 3.7 1.3 0.5 0.0  
Cash and cash equivalent  1,335.7 1,417.4 2,219.0 778.7 144.5  

Capital use efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 32.4%  
Net working capital  -888.5 1,029.8 -1,331.9 -1,404.7 -5,766.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% -1,292.7%  

Employee efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales / employee  0 0 0 0 446  
Added value / employee  0 0 0 0 445  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 445  
EBIT / employee  0 0 0 0 190  
Net earnings / employee  0 0 0 0 112