Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vigrem 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 1.5% 1.0% 3.0% 1.3% 3.3% 7.6% 7.6%   Credit score (0-100)   65 77 86 57 79 55 32 32   Credit rating   BBB A A BBB A BBB BB BB   Credit limit (kDKK)   0.3 189.8 2,350.8 0.0 2,591.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -60.4 -43.3 -31.5 -99.6 -196 -208 0.0 0.0   EBITDA   -60.4 -43.3 -31.5 -99.6 -196 -208 0.0 0.0   EBIT   -60.4 -43.3 -31.5 -99.6 -196 -208 0.0 0.0   Pre-tax profit (PTP)   41,317.2 -1,324.7 1,695.5 94,823.6 23,028.1 -28,721.4 0.0 0.0   Net earnings   40,880.4 -1,129.0 1,065.2 94,823.6 22,419.4 -30,739.5 0.0 0.0   Pre-tax profit without non-rec. items   41,317 -1,325 1,696 94,824 23,028 -28,721 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   40,769 39,640 40,605 135,429 147,730 112,991 106,941 106,941   Interest-bearing liabilities   0.0 0.0 0.0 0.0 5.3 10.5 0.0 0.0   Balance sheet total (assets)   41,153 39,794 41,182 135,600 148,427 115,701 106,941 106,941   Net Debt   -29,085 -17,227 -11,693 -32,171 -53,670 -54,247 -106,941 -106,941     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -60.4 -43.3 -31.5 -99.6 -196 -208 0.0 0.0   Gross profit growth   -973.8% 28.3% 27.2% -215.8% -97.0% -6.0% 0.0% 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)   41,153 39,794 41,182 135,600 148,427 115,701 106,941 106,941   Balance sheet change%   1,611.9% -3.3% 3.5% 229.3% 9.5% -22.0% -7.6% 0.0%   Added value   -60.4 -43.3 -31.5 -99.6 -196.3 -208.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   189.4% 1.7% 4.2% 108.7% 20.7% 34.3% 0.0% 0.0%   ROI %   202.9% 1.8% 4.2% 109.1% 20.7% -21.5% 0.0% 0.0%   ROE %   189.4% -2.8% 2.7% 107.7% 15.8% -23.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.1% 99.6% 98.6% 99.9% 99.5% 97.7% 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, %   48,154.3% 39,775.4% 37,061.8% 32,289.1% 27,339.9% 26,066.5% 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 %   0.0% 0.0% 0.0% 0.0% 239,439.1% 8,532.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   75.8 127.4 24.7 335.2 106.6 28.2 0.0 0.0   Current Ratio   75.8 127.4 24.7 335.2 106.6 28.2 0.0 0.0   Cash and cash equivalent   29,085.2 17,226.7 11,692.6 32,171.2 53,675.1 54,257.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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)   120.9 168.6 231.4 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   -78.9 2,788.8 2,066.3 50,523.5 38,242.5 19,848.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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