RUN R ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  4.5% 3.9% 2.3% 1.8% 3.4%  
Credit score (0-100)  48 50 63 71 53  
Credit rating  BBB BBB BBB A BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.6 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Gross profit  795 714 732 907 658  
EBITDA  48.4 102 173 133 -87.8  
EBIT  44.8 102 173 133 -87.8  
Pre-tax profit (PTP)  -28.0 149.0 420.0 208.0 85.9  
Net earnings  -41.9 117.0 374.0 175.0 98.3  
Pre-tax profit without non-rec. items  -28.0 149 420 208 85.9  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  190 307 680 856 955  
Interest-bearing liabilities  232 115 196 131 153  
Balance sheet total (assets)  537 640 1,115 1,199 1,358  

Net Debt  227 -41.0 -235 3.0 12.6  
 
See the entire balance sheet

Volume 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  795 714 732 907 658  
Gross profit growth  41.1% -10.1% 2.5% 23.9% -27.5%  
Employees  4 3 3 3 3  
Employee growth %  100.0% -25.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  537 640 1,115 1,199 1,358  
Balance sheet change%  -8.1% 19.2% 74.2% 7.5% 13.3%  
Added value  48.4 102.0 173.0 133.0 -87.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -8 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 -1.0  

Profitability 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  5.6% 14.3% 23.6% 14.7% -13.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -3.6% 26.2% 48.5% 18.5% 7.4%  
ROI %  -4.8% 36.5% 65.6% 23.0% 9.0%  
ROE %  -19.9% 47.1% 75.8% 22.8% 10.9%  

Solidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Equity ratio %  35.3% 48.0% 61.0% 71.4% 70.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  469.6% -40.2% -135.8% 2.3% -14.4%  
Gearing %  122.6% 37.5% 28.8% 15.3% 16.0%  
Net interest  0 0 0 0 0  
Financing costs %  3.6% 2.9% 3.9% 3.7% 6.2%  

Liquidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Quick Ratio  0.9 1.0 1.4 1.7 1.5  
Current Ratio  1.1 1.3 1.5 2.0 1.7  
Cash and cash equivalent  5.2 156.0 431.0 128.0 140.4  

Capital use efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  46.2 114.0 237.0 337.0 278.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales / employee  0 0 0 0 0  
Added value / employee  12 34 58 44 -29  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  12 34 58 44 -29  
EBIT / employee  11 34 58 44 -29  
Net earnings / employee  -10 39 125 58 33