Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RyomHerold Consultancy ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.9% 2.9% 3.4% 3.5% 3.7% 3.4% 10.6% 10.6%   Credit score (0-100)   40 58 53 53 51 54 23 23   Credit rating   BBB BBB BBB BBB BBB BBB 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,307 2,432 2,543 2,747 2,390 2,676 0.0 0.0   EBITDA   1,012 1,074 1,304 1,387 957 1,212 0.0 0.0   EBIT   1,011 1,069 1,299 1,383 957 1,212 0.0 0.0   Pre-tax profit (PTP)   1,010.9 1,370.3 1,211.8 729.3 1,032.1 1,432.0 0.0 0.0   Net earnings   1,010.9 1,067.6 944.4 567.1 804.6 1,116.4 0.0 0.0   Pre-tax profit without non-rec. items   1,011 1,370 1,212 729 1,032 1,432 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   14.1 8.9 3.8 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,501 2,454 3,286 3,853 4,539 5,534 5,349 5,349   Interest-bearing liabilities   -4.4 2.1 2.1 1.1 74.5 0.0 0.0 0.0   Balance sheet total (assets)   1,800 3,192 3,900 4,866 5,615 6,590 5,349 5,349   Net Debt   -890 -2,072 -2,349 -2,426 -3,183 -4,278 -5,349 -5,349     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,307 2,432 2,543 2,747 2,390 2,676 0.0 0.0   Gross profit growth   218.1% 5.4% 4.6% 8.0% -13.0% 12.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 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)   1,800 3,192 3,900 4,866 5,615 6,590 5,349 5,349   Balance sheet change%   83.4% 77.4% 22.2% 24.8% 15.4% 17.4% -18.8% 0.0%   Added value   1,012.4 1,074.2 1,304.5 1,386.5 961.1 1,212.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13 -10 -10 -8 0 0 0 0   Net sales trend   -2.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   43.8% 44.0% 51.1% 50.3% 40.1% 45.3% 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 %   72.7% 54.9% 36.6% 31.5% 21.0% 23.5% 0.0% 0.0%   ROI %   94.7% 69.3% 45.2% 38.7% 26.0% 28.2% 0.0% 0.0%   ROE %   94.5% 54.0% 32.9% 15.9% 19.2% 22.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   83.4% 76.9% 84.2% 79.2% 80.8% 84.0% 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, %   -87.9% -192.9% -180.1% -175.0% -332.5% -352.9% 0.0% 0.0%   Gearing %   -0.3% 0.1% 0.1% 0.0% 1.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -6.4% 0.0% 4,255.2% 41,379.9% 179.3% 1.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   6.0 4.3 6.3 4.8 5.2 6.2 0.0 0.0   Current Ratio   6.0 4.3 6.3 4.8 5.2 6.2 0.0 0.0   Cash and cash equivalent   885.4 2,074.2 2,351.0 2,427.6 3,257.5 4,278.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,487.3 1,110.9 2,033.1 2,179.2 2,805.5 3,606.9 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   506 537 652 693 481 606 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   506 537 652 693 479 606 0 0   EBIT / employee   506 535 650 691 479 606 0 0   Net earnings / employee   505 534 472 284 402 558 0 0