Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Niklas Rasmussen VVS 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 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.0% 0.0% 0.0% 4.7% 4.1% 1.1% 7.2% 7.0%   Credit score (0-100)   0 0 0 44 49 82 34 34   Credit rating   N/A N/A N/A BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 106.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 1,843 4,492 5,409 0.0 0.0   EBITDA   0.0 0.0 0.0 714 282 1,025 0.0 0.0   EBIT   0.0 0.0 0.0 480 127 885 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 458.0 84.5 852.7 0.0 0.0   Net earnings   0.0 0.0 0.0 353.0 27.5 670.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 458 106 853 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 415 352 218 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 660 586 1,134 834 834   Interest-bearing liabilities   0.0 0.0 0.0 884 453 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 3,635 2,787 2,931 834 834   Net Debt   0.0 0.0 0.0 510 453 -635 -686 -686     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2023/6 2023 2024/6 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   0.0 0.0 0.0 1,843 4,492 5,409 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 143.7% 20.4% -100.0% 0.0%   Employees   0 0 0 10 10 9 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -10.0% -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)   0 0 0 3,635 2,787 2,931 834 834   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -23.3% 5.2% -71.5% 0.0%   Added value   0.0 0.0 0.0 714.0 360.8 1,024.8 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 0 421 -265 -318 -218 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2023/6 2023 2024/6 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 (%)   0.0% 0.0% 0.0% 26.0% 2.8% 16.4% 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 %   0.0% 0.0% 0.0% 13.2% 3.9% 31.3% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 59.7% 13.4% 78.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 53.5% 4.4% 77.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 18.2% 21.0% 38.7% 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, %   0.0% 0.0% 0.0% 71.4% 160.5% -62.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 134.0% 77.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.0% 3.1% 18.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.0 1.0 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.0 1.0 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 374.0 0.2 635.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2023/6 2023 2024/6 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   0.0 0.0 0.0 137.0 94.3 1,011.7 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 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 71 36 114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 71 28 114 0 0   EBIT / employee   0 0 0 48 13 98 0 0   Net earnings / employee   0 0 0 35 3 74 0 0