Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØRNEREDEN - REG. REVISORER A/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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   4.7% 6.6% 7.4% 5.8% 7.7% 7.7% 20.5% 15.3%   Credit score (0-100)   47 37 34 40 30 31 2 2   Credit rating   BBB BBB BBB BBB BB BB B 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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   408 203 146 229 118 78.8 0.0 0.0   EBITDA   77.2 -12.6 -90.6 -10.0 -88.0 -40.9 0.0 0.0   EBIT   77.2 -12.6 -90.6 -10.0 -88.0 -40.9 0.0 0.0   Pre-tax profit (PTP)   114.0 2.3 -59.5 -0.1 -15.5 -156.9 0.0 0.0   Net earnings   88.9 1.8 -46.4 -0.1 -15.5 -156.9 0.0 0.0   Pre-tax profit without non-rec. items   114 2.3 -59.5 -0.1 -15.5 -157 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   669 670 624 624 608 452 -48.5 -48.5   Interest-bearing liabilities   31.7 56.8 66.9 57.3 54.4 53.6 48.5 48.5   Balance sheet total (assets)   1,107 1,110 907 941 960 842 0.0 0.0   Net Debt   -1,013 -992 -769 -782 -834 -722 48.5 48.5     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   408 203 146 229 118 78.8 0.0 0.0   Gross profit growth   -16.5% -50.3% -28.3% 57.1% -48.4% -33.2% -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)   1,107 1,110 907 941 960 842 0 0   Balance sheet change%   3.6% 0.3% -18.3% 3.8% 2.0% -12.3% -100.0% 0.0%   Added value   77.2 -12.6 -90.6 -10.0 -88.0 -40.9 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   18.9% -6.2% -62.3% -4.4% -74.7% -51.9% 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 %   10.5% 0.2% -5.9% 0.4% -1.6% -1.8% 0.0% 0.0%   ROI %   17.5% 0.3% -8.4% 0.5% -2.2% -2.8% 0.0% 0.0%   ROE %   14.2% 0.3% -7.2% -0.0% -2.5% -29.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   60.4% 60.4% 68.8% 66.3% 63.4% 53.6% -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, %   -1,312.0% 7,895.3% 848.9% 7,859.5% 947.4% 1,767.0% 0.0% 0.0%   Gearing %   4.7% 8.5% 10.7% 9.2% 8.9% 11.9% -100.0% 4,849.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 0.2% 0.1% 5.6% 1.4% 260.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   2.5 2.5 3.2 3.0 2.7 2.2 0.0 0.0   Current Ratio   2.5 2.5 3.2 3.0 2.7 2.2 0.0 0.0   Cash and cash equivalent   1,044.8 1,048.8 836.2 839.7 888.3 775.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   -168.6 -181.7 -51.8 -59.0 -147.0 -183.1 -24.2 -24.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 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