Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RODVIGSBALLE P/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   0.7% 0.7% 0.7% 0.7% 0.6% 0.4% 7.7% 7.5%   Credit score (0-100)   96 96 95 94 96 99 2 2   Credit rating   AA AA AA AA AA AAA BB BB   Credit limit (kDKK)   997.6 1,167.1 1,717.7 2,617.8 3,284.5 5,600.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,155 6,191 7,899 11,976 16,281 23,452 0.0 0.0   EBITDA   5,150 6,026 7,160 11,568 12,451 21,033 0.0 0.0   EBIT   3,515 3,118 4,889 8,776 7,752 17,144 0.0 0.0   Pre-tax profit (PTP)   1,799.9 1,135.9 3,820.1 7,137.1 5,947.7 14,976.0 0.0 0.0   Net earnings   1,799.9 1,135.9 3,820.1 7,137.1 5,947.7 14,976.0 0.0 0.0   Pre-tax profit without non-rec. items   1,800 1,136 3,820 7,137 5,948 14,976 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   148,233 159,844 158,528 223,259 228,890 231,213 0.0 0.0   Shareholders equity total   7,993 9,129 14,949 22,086 28,034 43,010 34,817 34,817   Interest-bearing liabilities   143,992 142,409 142,302 201,632 196,073 204,106 0.0 0.0   Balance sheet total (assets)   153,260 162,560 161,104 230,283 233,441 254,115 34,817 34,817   Net Debt   143,992 140,909 142,302 200,583 196,073 201,622 -34,817 -34,817     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   6,155 6,191 7,899 11,976 16,281 23,452 0.0 0.0   Gross profit growth   40.8% 0.6% 27.6% 51.6% 35.9% 44.0% -100.0% 0.0%   Employees   0 0 0 0 0 5 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)   153,260 162,560 161,104 230,283 233,441 254,115 34,817 34,817   Balance sheet change%   7.9% 6.1% -0.9% 42.9% 1.4% 8.9% -86.3% 0.0%   Added value   3,514.9 3,117.8 4,889.4 8,776.4 7,751.8 17,144.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,262 8,703 -3,587 62,352 833 -1,880 -231,213 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   57.1% 50.4% 61.9% 73.3% 47.6% 73.1% 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 %   2.4% 2.0% 3.0% 4.5% 3.3% 7.0% 0.0% 0.0%   ROI %   2.5% 2.1% 3.2% 4.6% 3.5% 7.3% 0.0% 0.0%   ROE %   25.4% 13.3% 31.7% 38.5% 23.7% 42.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   5.2% 5.6% 9.3% 9.6% 12.0% 17.0% 100.0% 50.0%   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, %   2,795.9% 2,338.2% 1,987.5% 1,733.9% 1,574.8% 958.6% 0.0% 0.0%   Gearing %   1,801.5% 1,560.0% 951.9% 912.9% 699.4% 474.6% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.4% 0.8% 1.0% 0.9% 1.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.1 0.2 0.0 0.2 0.1 0.4 0.0 0.0   Current Ratio   0.1 0.2 0.1 0.2 0.1 1.0 0.0 0.0   Cash and cash equivalent   0.0 1,500.0 0.0 1,049.4 0.0 2,483.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -32,057.0 -12,387.9 -18,590.0 -22,649.5 -23,178.8 -348.3 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 3,429 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 4,207 0 0   EBIT / employee   0 0 0 0 0 3,429 0 0   Net earnings / employee   0 0 0 0 0 2,995 0 0