Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vingsted-Kobberbæk 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 2019/3 2019 2020/3 2020 2021/3 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% 1.5% 1.5%   Bankruptcy risk   1.2% 1.6% 1.5% 1.0% 0.9% 1.0% 11.6% 11.4%   Credit score (0-100)   83 76 75 85 90 84 21 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   67.5 8.1 9.4 227.5 377.2 247.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 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   3,850 3,399 2,486 2,340 3,128 2,590 0.0 0.0   EBITDA   2,236 1,560 607 1,025 1,419 852 0.0 0.0   EBIT   1,448 606 244 725 1,022 472 0.0 0.0   Pre-tax profit (PTP)   1,146.9 245.4 178.7 689.0 941.2 389.2 0.0 0.0   Net earnings   892.7 214.2 130.8 469.8 730.9 300.7 0.0 0.0   Pre-tax profit without non-rec. items   1,147 245 179 689 941 389 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   11,604 10,932 1,035 771 611 939 0.0 0.0   Shareholders equity total   2,128 2,343 2,686 3,156 3,887 4,188 3,688 3,688   Interest-bearing liabilities   4,430 3,694 1,794 0.0 1,231 1,772 0.0 0.0   Balance sheet total (assets)   17,779 16,569 7,020 4,409 6,313 6,874 3,688 3,688   Net Debt   4,430 3,694 1,794 -806 1,231 1,772 -3,688 -3,688     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 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   3,850 3,399 2,486 2,340 3,128 2,590 0.0 0.0   Gross profit growth   267.7% -11.7% -26.9% -5.9% 33.7% -17.2% -100.0% 0.0%   Employees   3 4 3 3 3 3 0 0   Employee growth %   0.0% 33.3% -25.0% 0.0% 0.0% 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)   17,779 16,569 7,020 4,409 6,313 6,874 3,688 3,688   Balance sheet change%   361.6% -6.8% -57.6% -37.2% 43.2% 8.9% -46.3% 0.0%   Added value   2,236.2 1,560.1 607.5 1,024.8 1,321.5 852.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,671 -1,626 -10,261 -564 -557 -52 -939 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 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 (%)   37.6% 17.8% 9.8% 31.0% 32.7% 18.2% 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 %   13.4% 3.5% 2.1% 12.7% 19.1% 7.2% 0.0% 0.0%   ROI %   15.3% 3.7% 2.4% 17.8% 23.9% 8.3% 0.0% 0.0%   ROE %   53.1% 9.6% 5.2% 16.1% 20.8% 7.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   12.0% 14.1% 38.3% 71.6% 61.6% 60.9% 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, %   198.1% 236.8% 295.3% -78.7% 86.8% 207.9% 0.0% 0.0%   Gearing %   208.2% 157.7% 66.8% 0.0% 31.7% 42.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.2% 8.9% 2.4% 4.0% 13.1% 5.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.3 0.2 1.2 0.5 0.3 0.0 0.0   Current Ratio   1.1 1.2 1.5 3.5 2.6 2.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 806.5 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 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   658.2 1,081.3 1,956.9 2,584.5 3,471.6 3,637.2 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 2019/3 2019 2020/3 2020 2021/3 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   745 390 202 342 441 284 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   745 390 202 342 473 284 0 0   EBIT / employee   483 152 81 242 341 157 0 0   Net earnings / employee   298 54 44 157 244 100 0 0