Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIKING AABENRAA 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   1.5% 1.4% 1.2% 2.2% 3.0% 2.4% 10.8% 10.8%   Credit score (0-100)   77 80 82 65 57 63 23 23   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   5.1 15.0 58.2 0.1 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,911 2,004 3,176 2,800 2,402 2,471 0.0 0.0   EBITDA   861 643 1,142 590 506 508 0.0 0.0   EBIT   646 444 861 288 185 206 0.0 0.0   Pre-tax profit (PTP)   616.4 424.9 836.8 253.6 74.7 137.6 0.0 0.0   Net earnings   479.4 324.9 646.0 194.1 50.9 102.4 0.0 0.0   Pre-tax profit without non-rec. items   616 425 837 254 74.7 138 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   643 830 872 1,024 733 847 0.0 0.0   Shareholders equity total   1,007 981 1,327 922 873 910 724 724   Interest-bearing liabilities   5.7 602 101 2,385 1,626 1,186 0.0 0.0   Balance sheet total (assets)   1,613 2,189 2,304 3,924 3,296 3,193 724 724   Net Debt   -123 602 101 2,385 1,626 1,186 -724 -724     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,911 2,004 3,176 2,800 2,402 2,471 0.0 0.0   Gross profit growth   29.5% 4.9% 58.5% -11.9% -14.2% 2.9% -100.0% 0.0%   Employees   2 3 3 3 3 3 0 0   Employee growth %   0.0% 50.0% 0.0% 0.0% 0.0% 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)   1,613 2,189 2,304 3,924 3,296 3,193 724 724   Balance sheet change%   -6.6% 35.7% 5.3% 70.3% -16.0% -3.1% -77.3% 0.0%   Added value   861.1 643.0 1,141.5 590.1 487.4 508.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -210 -15 -239 -151 -612 -189 -847 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   33.8% 22.1% 27.1% 10.3% 7.7% 8.3% 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 %   39.0% 23.3% 38.7% 10.8% 6.3% 8.4% 0.0% 0.0%   ROI %   54.8% 31.5% 54.0% 13.8% 7.7% 11.5% 0.0% 0.0%   ROE %   62.5% 32.7% 56.0% 17.3% 5.7% 11.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   62.4% 44.8% 57.6% 23.5% 26.5% 28.5% 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, %   -14.3% 93.6% 8.9% 404.2% 321.5% 233.3% 0.0% 0.0%   Gearing %   0.6% 61.3% 7.6% 258.8% 186.4% 130.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.8% 6.1% 9.2% 6.7% 7.7% 9.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.7 1.1 1.5 1.0 1.1 1.0 0.0 0.0   Current Ratio   1.7 1.2 1.5 1.0 1.1 1.0 0.0 0.0   Cash and cash equivalent   129.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   370.7 181.9 450.2 -123.7 143.1 26.2 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   431 214 381 197 162 169 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   431 214 381 197 169 169 0 0   EBIT / employee   323 148 287 96 62 69 0 0   Net earnings / employee   240 108 215 65 17 34 0 0