Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BS 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 2020/6 2020 2021/6 2021 2022/6 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% 2.7% 1.6% 1.1% 0.9% 1.3% 16.9% 16.6%   Credit score (0-100)   0 62 75 84 88 78 10 11   Credit rating   N/A BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 7.1 126.8 204.6 27.0 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 2020/6 2020 2021/6 2021 2022/6 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 1,473 2,995 2,951 2,975 2,881 0.0 0.0   EBITDA   0.0 483 1,655 1,211 1,150 846 0.0 0.0   EBIT   0.0 436 1,455 1,037 977 740 0.0 0.0   Pre-tax profit (PTP)   0.0 432.9 1,448.1 1,026.7 973.3 744.9 0.0 0.0   Net earnings   0.0 336.7 1,129.5 800.7 759.1 579.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 433 1,448 1,027 973 745 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 75.0 533 451 301 217 0.0 0.0   Shareholders equity total   0.0 437 1,266 1,067 1,026 680 79.9 79.9   Interest-bearing liabilities   0.0 0.0 0.0 438 663 800 0.0 0.0   Balance sheet total (assets)   0.0 1,441 2,636 2,600 2,892 2,450 79.9 79.9   Net Debt   0.0 -1,023 -1,793 -1,422 -1,428 -484 -79.9 -79.9     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 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 1,473 2,995 2,951 2,975 2,881 0.0 0.0   Gross profit growth   0.0% 0.0% 103.3% -1.5% 0.8% -3.2% -100.0% 0.0%   Employees   0 2 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 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)   0 1,441 2,636 2,600 2,892 2,450 80 80   Balance sheet change%   0.0% 0.0% 83.0% -1.4% 11.3% -15.3% -96.7% 0.0%   Added value   0.0 482.8 1,654.6 1,210.9 1,151.5 845.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 117 236 -279 -345 -212 -217 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 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% 29.6% 48.6% 35.1% 32.8% 25.7% 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% 30.2% 71.4% 39.6% 35.6% 27.9% 0.0% 0.0%   ROI %   0.0% 96.4% 168.4% 74.5% 61.1% 46.7% 0.0% 0.0%   ROE %   0.0% 77.1% 132.7% 68.6% 72.5% 68.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 30.3% 48.0% 41.0% 35.5% 27.7% 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% -211.9% -108.3% -117.4% -124.2% -57.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 41.0% 64.7% 117.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 4.5% 0.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.2 1.4 1.3 1.3 1.2 0.0 0.0   Current Ratio   0.0 1.3 1.5 1.4 1.4 1.3 0.0 0.0   Cash and cash equivalent   0.0 1,022.9 1,792.6 1,859.6 2,091.4 1,284.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 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   0.0 288.0 676.3 574.8 703.3 483.2 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 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   0 241 827 404 384 282 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 241 827 404 383 282 0 0   EBIT / employee   0 218 727 346 326 247 0 0   Net earnings / employee   0 168 565 267 253 193 0 0