Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIGSØ HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.6% 0.6%   Bankruptcy risk   1.2% 0.9% 1.3% 1.0% 1.1% 1.1% 8.3% 8.2%   Credit score (0-100)   85 89 81 86 84 83 29 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   256.9 578.0 154.0 536.6 351.7 386.3 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   312 300 274 303 277 94.3 0.0 0.0   EBITDA   257 244 274 303 277 94.3 0.0 0.0   EBIT   196 183 213 232 190 0.7 0.0 0.0   Pre-tax profit (PTP)   272.5 702.4 -139.1 660.9 548.9 218.6 0.0 0.0   Net earnings   254.8 611.1 -102.0 469.8 428.0 345.2 0.0 0.0   Pre-tax profit without non-rec. items   273 702 -139 661 549 219 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   1,674 1,613 1,553 2,117 2,030 3,978 0.0 0.0   Shareholders equity total   6,985 7,542 7,384 7,798 8,169 8,455 7,606 7,606   Interest-bearing liabilities   552 524 1,451 1,374 1,323 988 0.0 0.0   Balance sheet total (assets)   7,585 8,123 8,925 9,338 9,638 9,601 7,606 7,606   Net Debt   -3,227 -3,558 -3,564 -3,449 -3,912 -1,856 -7,606 -7,606     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   312 300 274 303 277 94.3 0.0 0.0   Gross profit growth   -70.1% -3.9% -8.7% 10.8% -8.5% -66.0% -100.0% 0.0%   Employees   0 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 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)   7,585 8,123 8,925 9,338 9,638 9,601 7,606 7,606   Balance sheet change%   -0.8% 7.1% 9.9% 4.6% 3.2% -0.4% -20.8% 0.0%   Added value   257.0 243.6 273.5 303.0 261.5 94.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -122 -122 -122 493 -174 1,854 -3,978 0   Net sales trend   -1.0 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 (%)   62.9% 61.0% 77.8% 76.5% 68.7% 0.7% 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 %   7.2% 9.2% 6.1% 9.1% 10.0% 4.5% 0.0% 0.0%   ROI %   7.4% 9.2% 6.1% 9.2% 10.1% 4.6% 0.0% 0.0%   ROE %   3.7% 8.4% -1.4% 6.2% 5.4% 4.2% 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 %   92.3% 93.1% 83.0% 83.9% 85.2% 88.6% 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, %   -1,255.8% -1,460.4% -1,303.2% -1,138.3% -1,411.7% -1,969.1% 0.0% 0.0%   Gearing %   7.9% 7.0% 19.7% 17.6% 16.2% 11.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   45.7% 3.3% 66.7% 11.9% 29.3% 18.5% 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   139.2 74.0 37.1 25.2 26.2 9.8 0.0 0.0   Current Ratio   87.6 51.9 31.4 20.2 20.9 8.3 0.0 0.0   Cash and cash equivalent   3,779.2 4,082.6 5,015.7 4,822.5 5,235.1 2,843.7 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   3,058.5 1,946.2 2,620.2 1,510.4 2,164.5 323.3 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   0 244 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 244 0 0 0 0 0 0   EBIT / employee   0 183 0 0 0 0 0 0   Net earnings / employee   0 611 0 0 0 0 0 0