Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ROMO DANMARK 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% 2.3% 2.3%   Bankruptcy risk   6.9% 7.3% 5.4% 8.5% 7.9% 8.2% 9.7% 9.7%   Credit score (0-100)   36 34 42 27 30 29 26 26   Credit rating   BBB BBB BBB BB BB BB 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)  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   692 591 944 253 452 460 0.0 0.0   EBITDA   692 591 944 253 452 460 0.0 0.0   EBIT   692 591 944 253 452 460 0.0 0.0   Pre-tax profit (PTP)   716.4 638.6 1,023.0 327.6 502.7 551.9 0.0 0.0   Net earnings   558.3 497.9 798.0 254.9 392.0 430.1 0.0 0.0   Pre-tax profit without non-rec. items   716 639 1,023 328 503 552 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,317 2,815 3,613 3,868 4,260 4,690 1,565 1,565   Interest-bearing liabilities   130 262 315 199 28.1 10.5 0.0 0.0   Balance sheet total (assets)   2,915 3,533 5,181 4,641 5,038 5,397 1,565 1,565   Net Debt   -417 -358 -780 -424 -571 -515 -1,565 -1,565     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   692 591 944 253 452 460 0.0 0.0   Gross profit growth   36.1% -14.6% 59.7% -73.2% 78.3% 1.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   2,915 3,533 5,181 4,641 5,038 5,397 1,565 1,565   Balance sheet change%   16.8% 21.2% 46.7% -10.4% 8.6% 7.1% -71.0% 0.0%   Added value   692.3 591.3 944.3 253.3 451.5 460.0 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   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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   27.5% 20.4% 23.8% 7.0% 10.9% 10.8% 0.0% 0.0%   ROI %   34.9% 23.8% 29.7% 8.6% 12.6% 12.6% 0.0% 0.0%   ROE %   27.4% 19.4% 24.8% 6.8% 9.6% 9.6% 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 %   79.5% 79.7% 69.7% 83.3% 84.6% 86.9% 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, %   -60.3% -60.6% -82.6% -167.5% -126.5% -112.0% 0.0% 0.0%   Gearing %   5.6% 9.3% 8.7% 5.1% 0.7% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.8% 9.7% 5.5% 6.9% 20.9% 64.1% 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   4.9 4.9 3.3 6.0 6.5 7.6 0.0 0.0   Current Ratio   4.9 4.9 3.3 6.0 6.5 7.6 0.0 0.0   Cash and cash equivalent   547.4 619.9 1,094.9 622.8 599.4 525.5 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   2,317.1 2,815.0 3,612.9 3,867.9 4,259.8 4,689.9 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  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   692 591 944 253 452 460 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   692 591 944 253 452 460 0 0   EBIT / employee   692 591 944 253 452 460 0 0   Net earnings / employee   558 498 798 255 392 430 0 0