Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ROLKO SCANDINAVIA 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   0.8% 0.8% 0.9% 0.9% 0.9% 0.9% 8.4% 6.5%   Credit score (0-100)   93 93 89 89 87 89 28 37   Credit rating   AA AA A A A A BB BBB   Credit limit (kDKK)   778.1 854.0 803.1 905.8 908.5 899.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,392 2,129 2,559 2,500 2,782 3,379 0.0 0.0   EBITDA   1,410 1,068 1,483 1,196 1,266 1,657 0.0 0.0   EBIT   1,329 988 1,403 1,116 1,169 1,561 0.0 0.0   Pre-tax profit (PTP)   1,303.0 990.6 1,402.1 1,089.1 1,134.9 1,539.1 0.0 0.0   Net earnings   1,015.1 772.5 1,104.9 848.1 880.4 1,198.0 0.0 0.0   Pre-tax profit without non-rec. items   1,303 991 1,402 1,089 1,135 1,539 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   3,147 3,067 2,987 2,922 2,890 2,794 0.0 0.0   Shareholders equity total   6,955 7,728 8,833 9,681 10,561 9,759 9,634 9,634   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,170 8,980 9,947 11,733 11,852 11,122 9,634 9,634   Net Debt   -2,481 -3,041 -3,418 -4,418 -4,647 -2,837 -9,634 -9,634     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,392 2,129 2,559 2,500 2,782 3,379 0.0 0.0   Gross profit growth   44.7% -11.0% 20.2% -2.3% 11.3% 21.5% -100.0% 0.0%   Employees   2 3 3 3 3 3 0 0   Employee growth %   0.0% 50.0% 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)   8,170 8,980 9,947 11,733 11,852 11,122 9,634 9,634   Balance sheet change%   15.7% 9.9% 10.8% 18.0% 1.0% -6.2% -13.4% 0.0%   Added value   1,329.4 987.7 1,403.2 1,116.0 1,169.4 1,560.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -160 -160 -160 -145 -128 -192 -2,794 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   55.6% 46.4% 54.8% 44.6% 42.0% 46.2% 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 %   17.5% 11.6% 14.9% 10.3% 9.9% 13.6% 0.0% 0.0%   ROI %   19.5% 12.8% 16.3% 11.5% 11.1% 14.7% 0.0% 0.0%   ROE %   15.7% 10.5% 13.3% 9.2% 8.7% 11.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   85.1% 86.1% 88.8% 82.5% 89.1% 87.7% 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, %   -176.0% -284.7% -230.4% -369.4% -367.2% -171.2% 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   4.2 4.6 6.5 3.9 6.8 4.6 0.0 0.0   Current Ratio   6.1 7.0 10.1 5.5 10.8 9.4 0.0 0.0   Cash and cash equivalent   2,480.9 3,040.6 3,417.8 4,418.4 4,646.7 2,836.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   4,196.2 5,069.1 6,271.9 7,202.8 8,133.6 7,445.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   665 329 468 372 390 520 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   705 356 494 399 422 552 0 0   EBIT / employee   665 329 468 372 390 520 0 0   Net earnings / employee   508 257 368 283 293 399 0 0