Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ViGGO.DK 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% 1.9% 1.9%   Bankruptcy risk   2.2% 2.0% 2.6% 1.8% 13.6% 12.2% 6.5% 6.5%   Credit score (0-100)   68 70 61 71 16 18 37 37   Credit rating   BBB A BBB A BB BB BBB BBB   Credit limit (kDKK)   0.2 0.7 0.0 5.3 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   0 0 0 0 0 0 0 0   Gross profit   4,047 3,780 4,684 4,479 6,475 -56.4 0.0 0.0   EBITDA   2,029 1,033 614 2,399 6,475 -56.4 0.0 0.0   EBIT   1,714 684 260 2,082 6,475 -56.4 0.0 0.0   Pre-tax profit (PTP)   1,662.6 660.1 232.7 2,016.2 6,437.1 320.4 0.0 0.0   Net earnings   1,322.9 488.2 181.2 1,570.1 5,014.4 251.8 0.0 0.0   Pre-tax profit without non-rec. items   1,663 660 233 2,016 6,437 320 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   57.2 61.6 43.1 24.9 0.0 0.0 0.0 0.0   Shareholders equity total   1,774 1,812 1,993 3,564 8,006 8,258 8,218 8,218   Interest-bearing liabilities   16.0 215 379 706 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,134 4,681 7,090 7,760 8,196 8,364 8,218 8,218   Net Debt   -3,043 -3,521 -5,524 -6,270 -2,430 -3,435 -8,218 -8,218     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   4,047 3,780 4,684 4,479 6,475 -56.4 0.0 0.0   Gross profit growth   26.8% -6.6% 23.9% -4.4% 44.6% 0.0% 0.0% 0.0%   Employees   4 5 6 5 0 0 0 0   Employee growth %   100.0% 25.0% 20.0% -16.7% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,134 4,681 7,090 7,760 8,196 8,364 8,218 8,218   Balance sheet change%   33.4% 13.2% 51.5% 9.5% 5.6% 2.1% -1.7% 0.0%   Added value   2,029.5 1,033.2 614.1 2,398.8 6,792.2 -56.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -160 -373 -326 -615 -601 0 0 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 -1.0 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 (%)   42.3% 18.1% 5.5% 46.5% 100.0% 100.0% 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 %   47.4% 15.5% 4.4% 28.0% 81.4% 3.9% 0.0% 0.0%   ROI %   122.5% 34.1% 10.9% 58.9% 103.7% 4.0% 0.0% 0.0%   ROE %   118.9% 27.2% 9.5% 56.5% 86.7% 3.1% 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 %   42.9% 38.7% 28.1% 45.9% 97.7% 98.7% 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, %   -149.9% -340.8% -899.6% -261.4% -37.5% 6,090.3% 0.0% 0.0%   Gearing %   0.9% 11.9% 19.0% 19.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.0% 21.4% 9.3% 12.2% 15.5% 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   1.4 1.4 1.3 1.8 786.4 71,486.4 0.0 0.0   Current Ratio   1.4 1.4 1.3 1.8 786.4 71,486.4 0.0 0.0   Cash and cash equivalent   3,058.6 3,736.5 5,902.6 6,976.2 2,429.8 3,435.2 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   931.8 1,090.1 1,321.6 3,157.1 8,185.1 8,363.8 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   507 207 102 480 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   507 207 102 480 0 0 0 0   EBIT / employee   428 137 43 416 0 0 0 0   Net earnings / employee   331 98 30 314 0 0 0 0