Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VITROLIFE A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 1.0% 4.0% 4.0%   Credit score (0-100)   0 0 0 0 0 85 49 49   Credit rating   N/A N/A N/A N/A N/A A BBB BBB   Credit limit (kDKK)   0.0 0.0 12,670.4 24,513.7 27,125.6 17,435.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 145,250 183,031 130,352 194,179 0.0 0.0   EBITDA   0.0 0.0 86,734 122,532 73,018 139,187 0.0 0.0   EBIT   0.0 0.0 86,734 122,532 73,018 122,159 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 68,303.0 94,298.0 57,316.0 123,639.9 0.0 0.0   Net earnings   0.0 0.0 68,303.0 94,298.0 57,316.0 96,519.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 86,734 122,532 73,018 123,640 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 3,447 0.0 0.0   Shareholders equity total   0.0 0.0 58,860 153,157 210,583 247,479 135,020 135,020   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 23,393 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 0.0 323,167 135,020 135,020   Net Debt   0.0 0.0 0.0 0.0 0.0 4,050 -67,655 -67,655     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e 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 0.0 145,250 183,031 130,352 194,179 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 26.0% -28.8% 49.0% -100.0% 0.0%   Employees   0 0 77 81 82 86 0 0   Employee growth %   0.0% 0.0% 0.0% 5.2% 1.2% 4.9% -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 0 0 0 0 323,167 135,020 135,020   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -58.2% 0.0%   Added value   0.0 0.0 86,734.0 122,532.0 73,018.0 139,187.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 65,116 -14,778 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e 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% 0.0% 59.7% 66.9% 56.0% 62.9% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 38.3% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 0.0% 44.8% 0.0% 0.0%   ROE %   0.0% 0.0% 116.0% 44.5% 15.8% 21.1% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 100.0% 76.9% 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% 0.0% 0.0% 0.0% 0.0% 2.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 9.5% 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% 2.5% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 2.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 3.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 19,342.5 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e 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 0.0 0.0 0.0 0.0 166,839.4 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  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,126 1,513 890 1,618 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,126 1,513 890 1,618 0 0   EBIT / employee   0 0 1,126 1,513 890 1,420 0 0   Net earnings / employee   0 0 887 1,164 699 1,122 0 0