Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KLAUS RYGAARD URE & SMYKKER 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 2019/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6% 3.6%   Bankruptcy risk   4.1% 3.8% 2.7% 1.8% 2.3% 1.9% 9.6% 9.4%   Credit score (0-100)   50 52 60 70 65 69 26 26   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 2.3 0.1 1.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,058 2,058 2,669 3,208 4,102 3,177 0.0 0.0   EBITDA   -75.1 -75.1 205 870 1,136 623 0.0 0.0   EBIT   -256 -256 43.5 796 1,077 570 0.0 0.0   Pre-tax profit (PTP)   -433.8 -433.8 -131.0 737.1 790.0 427.9 0.0 0.0   Net earnings   -342.3 -342.3 -113.4 569.0 610.1 328.4 0.0 0.0   Pre-tax profit without non-rec. items   -434 -434 -131 737 790 428 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   367 367 206 204 145 92.9 0.0 0.0   Shareholders equity total   1,954 1,954 1,840 2,409 3,019 3,348 3,148 3,148   Interest-bearing liabilities   9,717 9,717 9,551 8,263 7,036 7,225 0.0 0.0   Balance sheet total (assets)   12,796 12,796 13,154 12,922 13,943 12,374 3,148 3,148   Net Debt   9,715 9,715 7,083 6,143 6,990 5,961 -3,148 -3,148     See the entire balance sheet 1000.0 Volume  2018 2019/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,058 2,058 2,669 3,208 4,102 3,177 0.0 0.0   Gross profit growth   -16.0% 0.0% 29.7% 20.2% 27.9% -22.6% -100.0% 0.0%   Employees   7 7 7 7 7 6 0 0   Employee growth %   16.7% 0.0% 0.0% 0.0% 0.0% -14.3% -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)   12,796 12,796 13,154 12,922 13,943 12,374 3,148 3,148   Balance sheet change%   -6.1% 0.0% 2.8% -1.8% 7.9% -11.3% -74.6% 0.0%   Added value   -256.1 -256.1 43.5 796.5 1,077.2 570.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -494 -181 -322 -75 -117 -105 -93 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -12.4% -12.4% 1.6% 24.8% 26.3% 17.9% 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 %   -1.7% -1.7% 1.1% 7.3% 8.1% 4.7% 0.0% 0.0%   ROI %   -1.9% -1.9% 1.3% 8.6% 10.4% 6.0% 0.0% 0.0%   ROE %   -19.9% -17.5% -6.0% 26.8% 22.5% 10.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   54.7% 54.7% 52.4% 57.8% 21.8% 27.2% 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, %   -12,929.5% -12,929.5% 3,459.3% 706.4% 615.4% 957.4% 0.0% 0.0%   Gearing %   497.3% 497.3% 519.0% 342.9% 233.0% 215.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.2% 2.9% 2.4% 3.8% 2.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.4 0.4 0.0 0.4 0.0 0.0   Current Ratio   2.1 2.1 2.0 2.3 2.3 3.0 0.0 0.0   Cash and cash equivalent   2.2 2.2 2,468.2 2,119.7 45.6 1,264.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   6,320.8 6,320.8 6,324.9 6,974.7 7,686.8 7,971.8 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 2019/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -37 -37 6 114 154 95 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -11 -11 29 124 162 104 0 0   EBIT / employee   -37 -37 6 114 154 95 0 0   Net earnings / employee   -49 -49 -16 81 87 55 0 0