Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Connection Vikar Danmark 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.7%   Bankruptcy risk   8.8% 6.2% 3.3% 4.1% 1.1% 3.0% 13.5% 10.9%   Credit score (0-100)   30 39 56 49 83 57 16 22   Credit rating   BB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 360.9 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,419 3,648 9,758 4,155 11,044 31,603 0.0 0.0   EBITDA   128 339 1,270 324 3,571 373 0.0 0.0   EBIT   128 339 1,270 324 3,571 363 0.0 0.0   Pre-tax profit (PTP)   121.1 338.3 1,262.0 316.9 3,553.3 297.2 0.0 0.0   Net earnings   93.3 263.8 984.0 247.2 2,771.6 212.4 0.0 0.0   Pre-tax profit without non-rec. items   121 338 1,262 317 3,553 297 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 82.1 0.0 0.0   Shareholders equity total   15.4 279 1,263 710 3,232 944 894 894   Interest-bearing liabilities   1,045 1,828 915 1,924 319 2,718 0.0 0.0   Balance sheet total (assets)   1,896 2,957 3,497 3,960 7,911 9,994 894 894   Net Debt   730 1,644 -547 727 -3,788 130 -894 -894     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   4,419 3,648 9,758 4,155 11,044 31,603 0.0 0.0   Gross profit growth   79.1% -17.4% 167.5% -57.4% 165.8% 186.2% -100.0% 0.0%   Employees   9 7 14 5 13 49 0 0   Employee growth %   28.6% -22.2% 100.0% -64.3% 160.0% 276.9% -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)   1,896 2,957 3,497 3,960 7,911 9,994 894 894   Balance sheet change%   20.7% 56.0% 18.2% 13.2% 99.8% 26.3% -91.1% 0.0%   Added value   128.1 338.8 1,270.0 324.0 3,570.5 373.4 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 72 -82 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   2.9% 9.3% 13.0% 7.8% 32.3% 1.1% 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 %   7.2% 14.0% 39.4% 8.7% 60.2% 4.1% 0.0% 0.0%   ROI %   17.1% 21.4% 57.5% 13.1% 115.4% 10.1% 0.0% 0.0%   ROE %   11.8% 179.1% 127.6% 25.1% 140.6% 10.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.8% 9.4% 36.1% 17.9% 40.9% 9.4% 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, %   569.7% 485.2% -43.1% 224.4% -106.1% 34.9% 0.0% 0.0%   Gearing %   6,801.4% 654.9% 72.4% 270.9% 9.9% 287.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 0.0% 0.6% 0.5% 1.5% 4.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.0 1.1 1.7 1.2 1.6 1.0 0.0 0.0   Current Ratio   1.0 1.1 1.7 1.2 1.6 1.0 0.0 0.0   Cash and cash equivalent   314.9 183.8 1,461.4 1,197.3 4,107.1 2,587.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   15.4 279.1 1,396.2 710.3 2,763.2 -125.3 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   14 48 91 65 275 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   14 48 91 65 275 8 0 0   EBIT / employee   14 48 91 65 275 7 0 0   Net earnings / employee   10 38 70 49 213 4 0 0