Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rutronik Electronics Denmark 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   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   21.3% 1.6% 1.9% 2.1% 1.7% 1.9% 7.1% 7.1%   Credit score (0-100)   5 75 70 66 72 69 34 34   Credit rating   B A A A A A BBB BBB   Credit limit (kDKK)   0.0 71.2 13.8 5.8 65.1 27.1 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   0.0 20,702 18,121 22,139 25,071 25,485 0.0 0.0   EBITDA   0.0 11,643 10,538 13,551 15,421 17,086 0.0 0.0   EBIT   0.0 11,521 10,468 13,493 15,360 17,082 0.0 0.0   Pre-tax profit (PTP)   0.0 11,421.5 9,294.5 15,980.8 16,358.9 19,551.4 0.0 0.0   Net earnings   0.0 8,899.7 7,274.7 14,420.8 12,756.9 15,265.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 11,422 9,294 15,981 16,359 19,551 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   0.0 186 116 68.4 20.9 16.9 0.0 0.0   Shareholders equity total   50.0 38,950 46,224 60,645 73,402 88,667 88,567 88,567   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   50.0 41,571 48,648 63,258 77,103 95,558 88,567 88,567   Net Debt   -50.0 -6,033 -24,421 -8,721 -12,277 -12,278 -88,567 -88,567     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   0.0 20,702 18,121 22,139 25,071 25,485 0.0 0.0   Gross profit growth   0.0% 0.0% -12.5% 22.2% 13.2% 1.7% -100.0% 0.0%   Employees   0 13 11 11 12 10 0 0   Employee growth %   0.0% 0.0% -15.4% 0.0% 9.1% -16.7% -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)   50 41,571 48,648 63,258 77,103 95,558 88,567 88,567   Balance sheet change%   0.0% 83,042.8% 17.0% 30.0% 21.9% 23.9% -7.3% 0.0%   Added value   0.0 11,643.4 10,538.2 13,551.2 15,418.1 17,086.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 63 -140 -105 -108 -8 -17 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 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 (%)   0.0% 55.6% 57.8% 60.9% 61.3% 67.0% 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 %   0.0% 56.8% 25.7% 28.6% 23.8% 22.7% 0.0% 0.0%   ROI %   0.0% 60.2% 26.8% 29.8% 24.9% 24.2% 0.0% 0.0%   ROE %   0.0% 45.6% 17.1% 27.0% 19.0% 18.8% 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 %   100.0% 93.7% 95.0% 95.9% 95.2% 92.8% 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, %   0.0% -51.8% -231.7% -64.4% -79.6% -71.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 17.6 29.3 24.2 20.8 13.9 0.0 0.0   Current Ratio   0.0 17.6 29.3 24.2 20.8 13.9 0.0 0.0   Cash and cash equivalent   50.0 6,033.5 24,421.5 8,720.7 12,277.1 12,278.0 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   50.0 38,959.6 46,799.8 60,499.1 73,303.4 88,564.5 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   0 896 958 1,232 1,285 1,709 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 896 958 1,232 1,285 1,709 0 0   EBIT / employee   0 886 952 1,227 1,280 1,708 0 0   Net earnings / employee   0 685 661 1,311 1,063 1,526 0 0