Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VICE ApS - Group 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  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   1.9% 1.9% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 6.4% 5.9% 4.7% 20.3% 20.3%   Credit score (0-100)   0 0 0 39 40 47 5 5   Credit rating   N/A N/A N/A BBB BBB BBB B B   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)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 88,864 0 0 0   Gross profit   0.0 0.0 0.0 45,990 39,463 58,754 0.0 0.0   EBITDA   0.0 0.0 0.0 -813 -10,531 14,637 0.0 0.0   EBIT   0.0 0.0 0.0 -2,439 -12,977 12,558 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -2,949.0 -16,155.0 13,819.0 0.0 0.0   Net earnings   0.0 0.0 0.0 -2,136.0 -13,048.0 10,357.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -2,949 -16,155 13,819 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 4,290 4,516 2,768 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 927 -12,055 -1,728 -1,853 -1,853   Interest-bearing liabilities   0.0 0.0 0.0 13,802 51,506 23,437 1,853 1,853   Balance sheet total (assets)   0.0 0.0 0.0 57,804 61,521 48,084 0.0 0.0   Net Debt   0.0 0.0 0.0 8,941 45,114 22,621 1,853 1,853     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 88,864 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 45,990 39,463 58,754 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -14.2% 48.9% -100.0% 0.0%   Employees   0 0 0 104 104 73 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -29.8% -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)   0 0 0 57,804 61,521 48,084 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 6.4% -21.8% -100.0% 0.0%   Added value   0.0 0.0 0.0 -813.0 -11,351.0 14,637.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -12.8% 0.0% 0.0% 0.0%   Investments   0 0 0 2,664 -2,220 -3,827 -2,768 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -11.9% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -14.6% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% -5.3% -32.9% 21.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -14.7% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -11.9% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -18.2% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -3.0% -19.7% 25.8% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -11.4% -38.4% 41.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -230.4% -42.3% 19.7% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 1.6% -16.2% -3.3% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 82.8% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 75.6% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -1,099.8% -428.4% 154.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1,488.9% -427.3% -1,356.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 17.8% 9.9% 5.6% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.9 0.8 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.9 0.8 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 4,861.0 6,392.0 816.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 49.4 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 487.9 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 61.8% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 -4,283.0 -18,019.0 -5,034.0 -926.5 -926.5   Net working capital %   0.0% 0.0% 0.0% 0.0% -20.3% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 854 0 0 0   Added value / employee   0 0 0 -8 -109 201 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -8 -101 201 0 0   EBIT / employee   0 0 0 -23 -125 172 0 0   Net earnings / employee   0 0 0 -21 -125 142 0 0