Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RUDE HOMMELGAARD HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 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% 1.5% 1.5%   Bankruptcy risk   5.2% 15.9% 5.5% 3.1% 2.2% 2.3% 21.3% 20.9%   Credit score (0-100)   44 13 41 55 65 63 5 5   Credit rating   BBB BB BBB BBB BBB BBB B B   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 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 -107 286 103 692 231 231 231   Gross profit   -1.0 -107 286 102 512 17.8 0.0 0.0   EBITDA   -1.0 -107 286 102 512 17.8 0.0 0.0   EBIT   -1.0 -107 286 102 512 17.8 0.0 0.0   Pre-tax profit (PTP)   79.2 -109.6 282.8 96.9 509.8 2.7 0.0 0.0   Net earnings   79.9 -109.1 283.6 97.4 549.8 6.7 0.0 0.0   Pre-tax profit without non-rec. items   79.2 -110 283 96.9 510 2.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   331 157 440 538 1,087 1,094 23.1 23.1   Interest-bearing liabilities   28.0 94.5 102 103 125 532 0.0 0.0   Balance sheet total (assets)   374 273 630 753 1,446 1,710 23.1 23.1   Net Debt   24.7 90.9 98.6 101 123 531 -23.1 -23.1     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 -107 286 103 692 231 231 231   Net sales growth   0.0% 0.0% -367.7% -64.0% 572.5% -66.5% 0.0% 0.0%   Gross profit   -1.0 -107 286 102 512 17.8 0.0 0.0   Gross profit growth   -17.5% -10,590.5% 0.0% -64.4% 402.3% -96.5% -100.0% 0.0%   Employees   0 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)   374 273 630 753 1,446 1,710 23 23   Balance sheet change%   24.7% -27.1% 131.2% 19.5% 91.9% 18.3% -98.7% 0.0%   Added value   -1.0 -106.8 285.9 101.8 511.5 17.8 0.0 0.0   Added value %   0.0% 100.0% 100.0% 99.0% 74.0% 7.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   0.0% 100.0% 100.0% 99.0% 74.0% 7.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 100.0% 99.0% 74.0% 7.7% 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% 102.2% 99.2% 94.7% 79.5% 2.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 102.2% 99.2% 94.7% 79.5% 2.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 102.6% 98.9% 94.2% 73.7% 1.2% 0.0% 0.0%   ROA %   24.0% -33.0% 63.3% 14.7% 46.5% 1.1% 0.0% 0.0%   ROI %   25.0% -35.0% 72.0% 17.2% 55.2% 1.3% 0.0% 0.0%   ROE %   27.5% -44.8% 95.0% 19.9% 67.7% 0.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   88.5% 57.5% 69.8% 71.4% 75.2% 64.0% 100.0% 100.0%   Relative indebtedness %   0.0% -108.6% 66.5% 209.6% 51.8% 266.2% 0.0% 0.0%   Relative net indebtedness %   0.0% -105.2% 65.3% 207.3% 51.5% 265.9% -10.0% -10.0%   Net int. bear. debt to EBITDA, %   -2,473.2% -85.2% 34.5% 99.3% 24.0% 2,985.8% 0.0% 0.0%   Gearing %   8.5% 60.3% 23.2% 19.2% 11.5% 48.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 4.5% 3.1% 4.8% 1.6% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.3 0.2 0.9 0.6 0.4 0.3 0.0 0.0   Current Ratio   0.3 0.2 0.9 0.6 0.4 0.3 0.0 0.0   Cash and cash equivalent   3.3 3.6 3.4 2.4 1.9 0.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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% -22.7% 33.6% 113.0% 16.9% 64.9% 10.0% 10.0%   Net working capital   -30.3 -91.7 -11.5 -76.8 -203.3 -421.5 0.0 0.0   Net working capital %   0.0% 85.8% -4.0% -74.7% -29.4% -182.1% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 -107 286 103 692 231 0 0   Added value / employee   0 -107 286 102 512 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -107 286 102 512 18 0 0   EBIT / employee   0 -107 286 102 512 18 0 0   Net earnings / employee   0 -109 284 97 550 7 0 0