Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QVIST BRILLER 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   1.4% 2.1% 1.7% 3.8% 9.1% 2.3% 10.9% 10.9%   Credit score (0-100)   80 69 72 49 26 64 22 22   Credit rating   A A A BBB BB BBB BB BB   Credit limit (kDKK)   33.2 0.2 2.9 0.0 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,778 3,976 4,422 4,521 3,809 3,932 0.0 0.0   EBITDA   1,377 412 1,207 1,015 627 144 0.0 0.0   EBIT   1,323 358 1,153 1,006 627 124 0.0 0.0   Pre-tax profit (PTP)   1,384.9 414.6 1,212.0 1,072.4 725.4 146.0 0.0 0.0   Net earnings   991.9 234.6 857.2 827.8 565.8 113.6 0.0 0.0   Pre-tax profit without non-rec. items   1,385 415 1,212 1,072 725 146 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   118 63.3 9.0 0.0 0.0 323 0.0 0.0   Shareholders equity total   2,168 1,503 2,160 2,188 1,953 1,317 911 911   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,595 3,533 4,670 4,142 3,411 2,641 911 911   Net Debt   -599 -848 -683 -441 -338 -489 -911 -911     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   4,778 3,976 4,422 4,521 3,809 3,932 0.0 0.0   Gross profit growth   10.3% -16.8% 11.2% 2.2% -15.7% 3.2% -100.0% 0.0%   Employees   6 7 7 8 7 7 0 0   Employee growth %   0.0% 16.7% 0.0% 14.3% -12.5% 0.0% -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)   4,595 3,533 4,670 4,142 3,411 2,641 911 911   Balance sheet change%   7.9% -23.1% 32.2% -11.3% -17.6% -22.6% -65.5% 0.0%   Added value   1,377.4 412.0 1,206.9 1,014.5 635.6 144.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -108 -108 -108 -18 0 303 -323 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   27.7% 9.0% 26.1% 22.2% 16.4% 3.2% 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 %   31.6% 10.6% 30.0% 24.9% 19.3% 5.4% 0.0% 0.0%   ROI %   69.2% 23.5% 67.3% 47.3% 29.8% 7.9% 0.0% 0.0%   ROE %   49.1% 12.8% 46.8% 38.1% 27.3% 6.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   47.2% 42.5% 46.2% 52.8% 57.3% 59.7% 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, %   -43.5% -205.9% -56.6% -43.5% -54.0% -338.9% 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% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.6 1.5 1.6 2.1 3.6 2.7 0.0 0.0   Current Ratio   1.8 1.7 1.9 2.5 4.8 4.0 0.0 0.0   Cash and cash equivalent   599.4 848.3 682.9 441.3 338.2 489.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,050.5 1,439.3 2,150.8 2,477.7 2,695.6 1,737.8 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   230 59 172 127 91 21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   230 59 172 127 90 21 0 0   EBIT / employee   221 51 165 126 90 18 0 0   Net earnings / employee   165 34 122 103 81 16 0 0