Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VP ELECTRIC 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   15.6% 25.2% 13.1% 7.7% 10.8% 10.7% 16.3% 16.3%   Credit score (0-100)   13 3 16 31 21 23 11 11   Credit rating   BB B BB BB BB BB BB BB   Credit limit (kDKK)   0.0 -0.0 -0.0 -0.0 0.0 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,013 -328 1,444 1,462 2,966 3,345 0.0 0.0   EBITDA   97.9 -1,262 68.8 231 1,251 1,263 0.0 0.0   EBIT   -18.2 -1,446 -79.1 105 1,128 1,153 0.0 0.0   Pre-tax profit (PTP)   -65.1 -1,520.1 -187.7 30.7 1,033.0 1,089.5 0.0 0.0   Net earnings   -53.3 -1,188.5 -146.5 13.5 802.4 827.9 0.0 0.0   Pre-tax profit without non-rec. items   -65.1 -1,520 -158 69.8 1,104 1,098 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   288 574 385 259 166 55.2 0.0 0.0   Shareholders equity total   78.2 -1,110 -1,257 -1,243 -441 387 37.0 37.0   Interest-bearing liabilities   156 1,037 1,888 2,328 835 60.2 0.0 0.0   Balance sheet total (assets)   1,635 2,339 2,262 1,916 1,704 2,055 37.0 37.0   Net Debt   156 1,035 1,871 2,326 812 33.4 -37.0 -37.0     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,013 -328 1,444 1,462 2,966 3,345 0.0 0.0   Gross profit growth   93.9% 0.0% 0.0% 1.3% 102.8% 12.8% -100.0% 0.0%   Employees   4 5 5 5 5 5 0 0   Employee growth %   0.0% 25.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -914.6 -933.5 -1,361.6 -1,231.2 -1,714.4 -2,066.8 0.0 0.0   Balance sheet total (assets)   1,635 2,339 2,262 1,916 1,704 2,055 37 37   Balance sheet change%   12.9% 43.1% -3.3% -15.3% -11.1% 20.6% -98.2% 0.0%   Added value   1,012.5 -328.5 1,430.4 1,462.1 2,968.1 3,330.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -219 102 -337 -252 -217 -222 -55 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   -1.8% 440.3% -5.5% 7.2% 38.0% 34.5% 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 %   -1.1% -56.9% -2.2% 3.1% 42.5% 54.9% 0.0% 0.0%   ROI %   -2.9% -189.6% -4.6% 4.6% 66.8% 167.7% 0.0% 0.0%   ROE %   -50.8% -98.3% -6.4% 0.6% 44.3% 79.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   4.8% -32.2% -35.7% -39.3% -20.6% 18.8% 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, %   159.1% -82.0% 2,721.7% 1,007.3% 64.9% 2.6% 0.0% 0.0%   Gearing %   199.2% -93.4% -150.2% -187.2% -189.3% 15.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 12.4% 5.5% 1.7% 1.5% 12.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.4 0.3 0.3 0.2 0.4 0.9 0.0 0.0   Current Ratio   0.9 0.5 0.6 0.5 0.7 1.3 0.0 0.0   Cash and cash equivalent   0.0 1.9 16.4 1.7 22.3 26.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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)   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   -221.4 -1,449.3 -1,461.8 -1,380.9 -529.9 455.6 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   253 -66 286 292 594 666 0 0   Employee expenses / employee   -229 -187 -272 -246 -343 -413 0 0   EBITDA / employee   24 -252 14 46 250 253 0 0   EBIT / employee   -5 -289 -16 21 226 231 0 0   Net earnings / employee   -13 -238 -29 3 160 166 0 0