Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rytters Plads Skørping K/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  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% 0.3% 0.3%   Bankruptcy risk   5.3% 4.9% 17.8% 11.2% 9.5% 9.1% 16.1% 16.1%   Credit score (0-100)   44 45 8 20 25 26 11 11   Credit rating   BBB BBB B 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   886 31.2 7,417 53.4 53.4 85.9 0.0 0.0   EBITDA   886 31.2 7,417 53.4 53.4 85.9 0.0 0.0   EBIT   886 31.2 7,417 53.4 53.4 85.9 0.0 0.0   Pre-tax profit (PTP)   883.1 28.5 7,414.1 52.0 51.3 84.7 0.0 0.0   Net earnings   883.1 28.5 7,414.1 52.0 51.3 84.7 0.0 0.0   Pre-tax profit without non-rec. items   883 28.5 7,414 52.0 51.3 84.7 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   501 516 75.0 75.0 75.0 75.0 0.0 0.0   Shareholders equity total   686 474 -11.7 40.2 91.5 76.2 -124 -124   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 124 124   Balance sheet total (assets)   760 553 336 126 181 170 0.0 0.0   Net Debt   -259 -37.2 -261 -50.9 -106 -95.1 124 124     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   886 31.2 7,417 53.4 53.4 85.9 0.0 0.0   Gross profit growth   22,292.5% -96.5% 23,636.9% -99.3% -0.0% 60.9% -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)   760 553 336 126 181 170 0 0   Balance sheet change%   -21.7% -27.2% -39.2% -62.6% 44.0% -6.2% -100.0% 0.0%   Added value   885.8 31.2 7,416.8 53.4 53.4 85.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -438 15 -441 0 0 0 -75 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 %   102.4% 4.8% 1,646.0% 22.5% 34.7% 49.0% 0.0% 0.0%   ROI %   111.5% 5.4% 3,128.0% 265.4% 81.0% 102.8% 0.0% 0.0%   ROE %   111.2% 4.9% 1,829.0% 27.6% 77.8% 101.0% 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 %   90.3% 85.8% -3.4% 31.9% 50.4% 44.8% -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, %   -29.2% -119.2% -3.5% -95.4% -199.3% -110.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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   3.5 0.5 0.8 0.6 1.2 1.0 0.0 0.0   Current Ratio   3.5 0.5 0.8 0.6 1.2 1.0 0.0 0.0   Cash and cash equivalent   259.0 37.2 261.5 50.9 106.4 95.1 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   185.2 -41.5 -86.7 -34.8 16.5 1.2 -61.9 -61.9   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   886 31 7,417 53 53 86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   886 31 7,417 53 53 86 0 0   EBIT / employee   886 31 7,417 53 53 86 0 0   Net earnings / employee   883 28 7,414 52 51 85 0 0