Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIBHOLM GULD OG SØLV ApS - Group 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 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.7% 0.6% 4.5% 4.4%   Credit score (0-100)   0 0 0 0 95 97 46 47   Credit rating   N/A N/A N/A N/A AA AA BBB BBB   Credit limit (kDKK)   0.0 2,775.6 4,516.1 4,761.8 4,241.2 8,514.4 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 N/A 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 43,512 53,653 59,127 57,335 89,068 0.0 0.0   EBITDA   0.0 9,037 17,858 9,190 8,459 35,698 0.0 0.0   EBIT   0.0 9,037 17,858 9,190 4,889 31,361 0.0 0.0   Pre-tax profit (PTP)   0.0 5,918.0 12,789.0 6,224.0 1,749.8 27,532.1 0.0 0.0   Net earnings   0.0 5,918.0 12,789.0 6,224.0 1,381.6 23,806.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 9,037 17,858 9,190 1,750 27,532 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 25,055 29,611 0.0 0.0   Shareholders equity total   0.0 14,609 26,028 30,928 31,034 53,541 52,310 52,310   Interest-bearing liabilities   0.0 0.0 0.0 0.0 62,331 75,365 0.0 0.0   Balance sheet total (assets)   0.0 75,566 83,910 105,189 125,400 175,255 52,310 52,310   Net Debt   0.0 0.0 0.0 0.0 60,427 70,851 -46,718 -46,718     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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 43,512 53,653 59,127 57,335 89,068 0.0 0.0   Gross profit growth   0.0% 0.0% 23.3% 10.2% -3.0% 55.3% -100.0% 0.0%   Employees   0 118 133 156 155 165 0 0   Employee growth %   0.0% 0.0% 12.7% 17.3% -0.6% 6.5% -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 75,566 83,910 105,189 125,400 175,255 52,310 52,310   Balance sheet change%   0.0% 0.0% 11.0% 25.4% 19.2% 39.8% -70.2% 0.0%   Added value   0.0 9,037.0 17,858.0 9,190.0 4,888.6 35,698.1 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 0 28,374 -1,078 -29,611 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 N/A 2020 N/A 2021 N/A 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% 20.8% 33.3% 15.5% 8.5% 35.2% 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% 12.0% 22.4% 9.7% 4.7% 21.5% 0.0% 0.0%   ROI %   0.0% 12.0% 22.4% 9.7% 4.9% 24.2% 0.0% 0.0%   ROE %   0.0% 40.5% 62.9% 21.9% 4.5% 56.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 25.0% 30.8% 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, %   0.0% 0.0% 0.0% 0.0% 714.3% 198.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 200.8% 140.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 11.8% 6.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.6 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,904.0 4,513.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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 0.0 33,694.0 50,964.6 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  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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 77 134 59 32 216 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 77 134 59 55 216 0 0   EBIT / employee   0 77 134 59 32 190 0 0   Net earnings / employee   0 50 96 40 9 144 0 0