Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VINDING GRUPPEN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.9% 0.7% 0.8% 1.1% 0.9% 0.7% 9.5% 9.4%   Credit score (0-100)   90 95 93 86 89 93 25 25   Credit rating   A AA AA A A AA BB BB   Credit limit (kDKK)   508.7 1,238.3 891.8 443.0 1,181.4 1,419.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,496 12,501 10,299 10,274 16,862 15,719 0.0 0.0   EBITDA   2,175 4,996 2,793 2,095 5,461 4,454 0.0 0.0   EBIT   2,104 4,920 2,708 2,004 5,344 4,339 0.0 0.0   Pre-tax profit (PTP)   2,237.7 5,010.0 2,821.8 2,093.9 5,443.6 4,471.0 0.0 0.0   Net earnings   1,774.4 3,923.0 2,229.7 1,651.6 4,270.9 3,520.5 0.0 0.0   Pre-tax profit without non-rec. items   2,238 5,010 2,822 2,094 5,444 4,471 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   323 248 232 182 375 259 0.0 0.0   Shareholders equity total   5,143 7,566 6,796 6,447 9,468 8,989 3,752 3,752   Interest-bearing liabilities   3,824 1,110 620 495 1,181 1,051 0.0 0.0   Balance sheet total (assets)   11,937 13,862 12,080 12,527 19,627 17,638 3,752 3,752   Net Debt   3,687 -1,420 18.7 -430 -300 -2,649 -3,752 -3,752     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   7,496 12,501 10,299 10,274 16,862 15,719 0.0 0.0   Gross profit growth   0.0% 66.8% -17.6% -0.2% 64.1% -6.8% -100.0% 0.0%   Employees   8 8 10 12 13 14 0 0   Employee growth %   0.0% 0.0% 25.0% 20.0% 8.3% 7.7% -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)   11,937 13,862 12,080 12,527 19,627 17,638 3,752 3,752   Balance sheet change%   0.0% 16.1% -12.9% 3.7% 56.7% -10.1% -78.7% 0.0%   Added value   2,175.2 4,995.8 2,793.0 2,094.8 5,434.5 4,454.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   252 -151 -101 -141 75 -230 -259 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   28.1% 39.4% 26.3% 19.5% 31.7% 27.6% 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 %   18.8% 38.9% 21.9% 17.2% 34.0% 24.2% 0.0% 0.0%   ROI %   25.0% 56.7% 35.3% 29.5% 62.1% 43.5% 0.0% 0.0%   ROE %   34.5% 61.7% 31.1% 24.9% 53.7% 38.1% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   43.1% 54.6% 56.3% 51.5% 48.2% 51.0% 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, %   169.5% -28.4% 0.7% -20.5% -5.5% -59.5% 0.0% 0.0%   Gearing %   74.4% 14.7% 9.1% 7.7% 12.5% 11.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.4% 2.8% 4.5% 2.9% 3.1% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   1.5 2.0 2.0 1.8 1.8 1.8 0.0 0.0   Current Ratio   1.5 2.0 2.0 1.8 1.8 1.8 0.0 0.0   Cash and cash equivalent   137.5 2,529.4 600.9 925.3 1,481.0 3,700.9 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   3,629.4 5,966.9 5,065.9 5,139.6 7,858.6 7,317.8 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   272 624 279 175 418 318 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   272 624 279 175 420 318 0 0   EBIT / employee   263 615 271 167 411 310 0 0   Net earnings / employee   222 490 223 138 329 251 0 0