Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VAMP PROTECTION SYSTEMS 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   1.4% 1.1% 3.2% 3.5% 5.7% 8.6% 7.1% 6.9%   Credit score (0-100)   80 85 55 51 39 28 34 35   Credit rating   A A BBB BBB BBB BB BBB BBB   Credit limit (kDKK)   179.1 1,057.4 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   10,004 9,870 10,045 8,149 5,534 4,766 0.0 0.0   EBITDA   8,746 8,414 8,418 6,454 3,868 3,717 0.0 0.0   EBIT   8,689 8,353 8,354 6,425 3,810 3,673 0.0 0.0   Pre-tax profit (PTP)   8,635.2 8,253.4 8,171.5 6,282.5 3,734.0 3,872.1 0.0 0.0   Net earnings   6,727.0 6,409.7 6,360.7 4,889.4 2,907.5 3,020.2 0.0 0.0   Pre-tax profit without non-rec. items   8,635 8,253 8,172 6,283 3,734 3,872 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   113 56.3 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   13,383 16,433 17,023 16,188 14,695 15,096 12,251 12,251   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   19,371 24,433 23,045 22,653 18,747 16,250 12,251 12,251   Net Debt   -4,250 -10,723 -9,739 -11,490 -7,990 -6,433 -12,251 -12,251     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   10,004 9,870 10,045 8,149 5,534 4,766 0.0 0.0   Gross profit growth   15.4% -1.3% 1.8% -18.9% -32.1% -13.9% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   19,371 24,433 23,045 22,653 18,747 16,250 12,251 12,251   Balance sheet change%   18.6% 26.1% -5.7% -1.7% -17.2% -13.3% -24.6% 0.0%   Added value   8,746.1 8,413.8 8,417.8 6,454.1 3,838.8 3,717.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -114 -118 -120 -29 -58 -44 0 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 (%)   86.9% 84.6% 83.2% 78.8% 68.8% 77.1% 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 %   48.7% 38.1% 35.2% 28.1% 18.4% 22.1% 0.0% 0.0%   ROI %   76.1% 56.0% 49.9% 38.6% 24.7% 26.0% 0.0% 0.0%   ROE %   58.9% 43.0% 38.0% 29.4% 18.8% 20.3% 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 %   69.1% 67.3% 73.9% 71.5% 78.4% 92.9% 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, %   -48.6% -127.4% -115.7% -178.0% -206.6% -173.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13,789.1% 0.0% 0.0% 0.0% 0.0% 0.0% 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 2.5 3.3 3.0 3.3 11.0 0.0 0.0   Current Ratio   3.2 3.1 3.9 3.5 4.6 14.1 0.0 0.0   Cash and cash equivalent   4,250.0 10,723.3 9,739.4 11,489.7 7,989.7 6,433.0 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   13,274.9 16,393.0 17,066.2 16,187.9 14,695.4 15,095.7 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   4,373 4,207 4,209 3,227 1,919 3,717 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4,373 4,207 4,209 3,227 1,934 3,717 0 0   EBIT / employee   4,345 4,177 4,177 3,213 1,905 3,673 0 0   Net earnings / employee   3,364 3,205 3,180 2,445 1,454 3,020 0 0