Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Star VVS Entreprise A/S 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   3.1% 15.5% 6.0% 4.7% 6.1% 5.3% 6.8% 6.8%   Credit score (0-100)   58 13 39 44 38 41 35 35   Credit rating   BBB BB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 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   45,905 27,834 38,331 38,307 40,286 47,913 0.0 0.0   EBITDA   2,213 -11,590 -2,731 4,313 4,047 8,950 0.0 0.0   EBIT   1,584 -11,590 -2,731 4,313 2,702 7,356 0.0 0.0   Pre-tax profit (PTP)   789.4 -10,434.7 475.8 2,797.3 2,068.1 6,334.5 0.0 0.0   Net earnings   799.4 -10,434.7 475.8 2,797.3 1,554.3 4,848.1 0.0 0.0   Pre-tax profit without non-rec. items   789 -11,590 -2,731 4,313 2,068 6,335 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   1,668 0.0 0.0 0.0 2,256 3,682 0.0 0.0   Shareholders equity total   3,842 -7,593 -1,217 1,580 3,134 7,982 7,382 7,382   Interest-bearing liabilities   20,002 0.0 0.0 0.0 2,799 6,508 0.0 0.0   Balance sheet total (assets)   38,520 30,005 25,298 28,298 21,801 36,051 7,382 7,382   Net Debt   19,980 0.0 0.0 0.0 2,796 6,508 -7,382 -7,382     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   45,905 27,834 38,331 38,307 40,286 47,913 0.0 0.0   Gross profit growth   141.4% -39.4% 37.7% -0.1% 5.2% 18.9% -100.0% 0.0%   Employees   78 0 0 0 56 48 0 0   Employee growth %   34.5% -100.0% 0.0% 0.0% 0.0% -14.3% -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)   38,520 30,005 25,298 28,298 21,801 36,051 7,382 7,382   Balance sheet change%   55.5% -22.1% -15.7% 11.9% -23.0% 65.4% -79.5% 0.0%   Added value   2,213.1 -11,590.2 -2,731.3 4,312.8 2,702.1 8,950.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   91 -1,688 0 0 911 -169 -3,682 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   3.5% -41.6% -7.1% 11.3% 6.7% 15.4% 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 %   5.1% -30.5% -8.5% 15.7% 11.2% 26.3% 0.0% 0.0%   ROI %   8.7% -37.4% -8.5% 15.7% 16.1% 66.7% 0.0% 0.0%   ROE %   23.2% 556.3% -10.8% 1,543.1% 65.9% 87.2% 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 %   10.0% 0.0% 0.0% 100.0% 14.4% 22.2% 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, %   902.8% 0.0% 0.0% 0.0% 69.1% 72.7% 0.0% 0.0%   Gearing %   520.7% 0.0% 0.0% 0.0% 89.3% 81.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 0.0% 0.0% 0.0% 52.0% 27.4% 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   0.9 0.0 0.0 0.0 1.1 1.4 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 1.3 1.4 0.0 0.0   Cash and cash equivalent   22.2 0.0 0.0 0.0 2.9 0.7 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   1,934.9 0.0 0.0 0.0 4,477.8 9,405.1 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   28 0 0 0 48 186 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   28 0 0 0 72 186 0 0   EBIT / employee   20 0 0 0 48 153 0 0   Net earnings / employee   10 0 0 0 28 101 0 0