Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RBK Ejendomme 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   1.6% 1.8% 1.3% 0.9% 1.1% 1.2% 11.4% 9.6%   Credit score (0-100)   77 73 79 87 84 80 21 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   5.6 1.5 67.2 247.1 152.2 76.8 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   914 916 960 1,214 1,166 1,241 0.0 0.0   EBITDA   914 916 960 1,214 971 1,241 0.0 0.0   EBIT   755 749 800 1,037 665 729 0.0 0.0   Pre-tax profit (PTP)   620.1 634.2 550.6 713.7 303.0 41.1 0.0 0.0   Net earnings   483.2 494.2 428.4 555.8 153.0 61.5 0.0 0.0   Pre-tax profit without non-rec. items   620 634 551 714 303 41.1 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   5,521 5,372 7,043 13,235 12,800 14,893 0.0 0.0   Shareholders equity total   1,684 2,178 2,606 3,162 3,315 3,377 3,252 3,252   Interest-bearing liabilities   3,517 2,839 9,053 8,929 9,453 12,106 0.0 0.0   Balance sheet total (assets)   5,524 5,378 11,904 14,284 13,122 15,618 3,252 3,252   Net Debt   3,515 2,833 4,335 8,929 9,448 12,035 -3,252 -3,252     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   914 916 960 1,214 1,166 1,241 0.0 0.0   Gross profit growth   10.2% 0.2% 4.9% 26.4% -4.0% 6.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,524 5,378 11,904 14,284 13,122 15,618 3,252 3,252   Balance sheet change%   -0.2% -2.6% 121.3% 20.0% -8.1% 19.0% -79.2% 0.0%   Added value   914.0 915.9 960.4 1,214.4 842.7 1,241.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -175 -315 1,510 6,015 -742 1,582 -14,893 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 (%)   82.6% 81.8% 83.3% 85.4% 57.0% 58.8% 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 %   13.6% 13.7% 9.3% 7.9% 4.9% 5.2% 0.0% 0.0%   ROI %   14.2% 14.4% 9.5% 8.6% 5.4% 5.3% 0.0% 0.0%   ROE %   33.5% 25.6% 17.9% 19.3% 4.7% 1.8% 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 %   30.5% 40.5% 21.9% 22.1% 25.3% 21.6% 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, %   384.6% 309.3% 451.4% 735.2% 972.7% 969.4% 0.0% 0.0%   Gearing %   208.9% 130.4% 347.4% 282.4% 285.1% 358.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.6% 4.2% 3.6% 4.1% 6.6% 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   0.0 0.0 1.8 0.2 0.1 0.2 0.0 0.0   Current Ratio   0.0 0.0 1.8 0.2 0.1 0.2 0.0 0.0   Cash and cash equivalent   1.6 5.8 4,718.2 0.0 4.9 71.1 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   -2,014.5 -2,265.9 2,186.4 -4,934.8 -3,318.6 -3,593.8 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0