Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dickows VVS 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% 2.7% 2.7%   Bankruptcy risk   1.0% 0.9% 1.1% 1.3% 1.0% 1.5% 9.7% 9.7%   Credit score (0-100)   87 89 85 80 86 74 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   168.7 242.1 160.8 83.2 242.4 16.9 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   3,147 3,521 3,370 4,984 4,886 5,563 0.0 0.0   EBITDA   1,049 1,104 815 1,418 1,281 2,062 0.0 0.0   EBIT   861 879 652 1,339 1,150 1,986 0.0 0.0   Pre-tax profit (PTP)   863.4 864.5 620.3 1,460.8 1,022.1 1,977.9 0.0 0.0   Net earnings   666.7 670.0 480.3 1,185.3 811.4 1,503.1 0.0 0.0   Pre-tax profit without non-rec. items   863 865 620 1,461 1,022 1,978 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   352 470 263 371 200 125 0.0 0.0   Shareholders equity total   1,945 1,965 1,795 2,501 2,312 3,015 1,465 1,465   Interest-bearing liabilities   30.4 342 923 1.0 0.0 252 0.0 0.0   Balance sheet total (assets)   2,928 3,186 4,021 4,420 4,385 5,832 1,465 1,465   Net Debt   -988 -898 -875 -1,257 -1,452 -1,335 -1,465 -1,465     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   3,147 3,521 3,370 4,984 4,886 5,563 0.0 0.0   Gross profit growth   -4.5% 11.9% -4.3% 47.9% -2.0% 13.8% -100.0% 0.0%   Employees   0 6 7 8 7 7 0 0   Employee growth %   -100.0% 0.0% 16.7% 14.3% -12.5% 0.0% -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)   2,928 3,186 4,021 4,420 4,385 5,832 1,465 1,465   Balance sheet change%   13.2% 8.8% 26.2% 9.9% -0.8% 33.0% -74.9% 0.0%   Added value   1,049.3 1,103.5 814.8 1,417.7 1,228.6 2,061.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -153 -195 -370 29 -302 -151 -125 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 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 (%)   27.4% 24.9% 19.3% 26.9% 23.5% 35.7% 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 %   31.9% 28.9% 18.4% 35.6% 28.6% 39.1% 0.0% 0.0%   ROI %   44.5% 41.3% 26.4% 57.5% 52.2% 71.2% 0.0% 0.0%   ROE %   34.1% 34.3% 25.5% 55.2% 33.7% 56.4% 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 %   66.4% 61.7% 44.7% 56.6% 57.3% 51.7% 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, %   -94.1% -81.4% -107.4% -88.6% -113.4% -64.7% 0.0% 0.0%   Gearing %   1.6% 17.4% 51.4% 0.0% 0.0% 8.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   82.3% 10.6% 6.8% 8.9% 48,938.7% 13.7% 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   2.5 2.2 1.7 1.5 2.3 1.8 0.0 0.0   Current Ratio   2.5 2.2 1.7 1.5 1.9 1.9 0.0 0.0   Cash and cash equivalent   1,018.3 1,240.0 1,798.4 1,257.6 1,452.2 1,586.6 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   1,504.9 1,495.0 1,532.7 1,003.4 1,948.4 2,404.2 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   0 184 116 177 176 295 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 184 116 177 183 295 0 0   EBIT / employee   0 146 93 167 164 284 0 0   Net earnings / employee   0 112 69 148 116 215 0 0