Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIGÅRD 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.7% 0.8% 0.9% 1.0% 0.9% 0.8% 9.5% 9.5%   Credit score (0-100)   95 93 89 84 89 91 26 26   Credit rating   AA AA A A A AA BB BB   Credit limit (kDKK)   1,194.1 1,135.5 951.6 696.4 1,050.5 1,295.6 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   2,425 1,493 1,962 2,290 1,994 2,261 0.0 0.0   EBITDA   2,425 1,493 1,962 2,290 1,929 2,261 0.0 0.0   EBIT   1,659 720 654 1,039 624 913 0.0 0.0   Pre-tax profit (PTP)   1,518.6 517.0 295.6 692.3 276.8 -357.6 0.0 0.0   Net earnings   1,186.3 558.2 75.6 466.3 317.8 134.4 0.0 0.0   Pre-tax profit without non-rec. items   1,519 517 296 692 277 -358 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   26,203 38,430 46,997 45,769 48,818 48,418 0.0 0.0   Shareholders equity total   11,872 12,431 12,506 13,473 13,690 13,925 2,630 2,630   Interest-bearing liabilities   16,064 29,715 32,377 28,931 33,166 32,031 0.0 0.0   Balance sheet total (assets)   31,331 45,662 48,493 45,854 49,914 48,724 2,630 2,630   Net Debt   16,064 29,715 32,377 28,912 32,070 31,725 -2,630 -2,630     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   2,425 1,493 1,962 2,290 1,994 2,261 0.0 0.0   Gross profit growth   -20.3% -38.4% 31.4% 16.7% -12.9% 13.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   31,331 45,662 48,493 45,854 49,914 48,724 2,630 2,630   Balance sheet change%   -3.1% 45.7% 6.2% -5.4% 8.9% -2.4% -94.6% 0.0%   Added value   2,425.0 1,493.2 1,961.9 2,289.8 1,874.5 2,261.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -614 11,468 7,310 -2,979 2,279 -1,948 -37,149 -11,170   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 (%)   68.4% 48.2% 33.3% 45.4% 31.3% 40.4% 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 %   5.6% 2.1% 1.6% 2.2% 1.3% 1.9% 0.0% 0.0%   ROI %   5.6% 2.1% 1.6% 2.2% 1.3% 1.9% 0.0% 0.0%   ROE %   10.5% 4.6% 0.6% 3.6% 2.3% 1.0% 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 %   37.9% 27.2% 25.8% 29.4% 27.4% 28.6% 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, %   662.4% 1,990.0% 1,650.3% 1,262.6% 1,662.5% 1,402.9% 0.0% 0.0%   Gearing %   135.3% 239.0% 258.9% 214.7% 242.3% 230.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.3% 1.4% 1.1% 1.1% 4.0% 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   4.1 0.5 0.1 0.0 0.2 0.1 0.0 0.0   Current Ratio   4.1 0.5 0.1 0.0 0.2 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 19.7 1,095.9 306.0 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   3,868.4 -7,448.5 -16,750.7 -4,550.4 -4,655.7 -5,250.0 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0