Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØR PER RASMUSSEN 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 9.9%   Bankruptcy risk   1.2% 0.9% 0.8% 0.9% 0.6% 0.5% 8.6% 7.1%   Credit score (0-100)   83 89 93 89 96 99 27 34   Credit rating   A A AA A AA AAA BB BBB   Credit limit (kDKK)   103.3 460.3 870.9 1,204.7 1,826.5 1,829.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,713 8,103 9,566 13,012 16,362 14,226 0.0 0.0   EBITDA   3,194 4,254 4,732 7,167 9,513 7,703 0.0 0.0   EBIT   2,431 3,184 3,520 5,704 7,095 4,986 0.0 0.0   Pre-tax profit (PTP)   2,303.2 3,010.6 3,355.5 5,502.1 6,731.7 4,654.1 0.0 0.0   Net earnings   1,796.6 2,350.4 2,616.3 4,291.6 5,275.4 3,629.4 0.0 0.0   Pre-tax profit without non-rec. items   2,303 3,011 3,355 5,502 6,732 4,654 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   2,996 3,274 4,547 4,916 6,660 6,984 0.0 0.0   Shareholders equity total   2,297 2,850 4,616 7,292 8,275 9,629 6,875 6,875   Interest-bearing liabilities   3,571 4,980 3,622 5,239 9,682 5,592 0.0 0.0   Balance sheet total (assets)   8,380 11,204 13,083 18,274 26,266 21,146 6,875 6,875   Net Debt   1,772 2,467 -816 -1,973 669 -2,094 -6,875 -6,875     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   6,713 8,103 9,566 13,012 16,362 14,226 0.0 0.0   Gross profit growth   15.4% 20.7% 18.0% 36.0% 25.7% -13.1% -100.0% 0.0%   Employees   6 8 7 9 9 10 0 0   Employee growth %   0.0% 33.3% -12.5% 28.6% 0.0% 11.1% -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)   8,380 11,204 13,083 18,274 26,266 21,146 6,875 6,875   Balance sheet change%   6.4% 33.7% 16.8% 39.7% 43.7% -19.5% -67.5% 0.0%   Added value   2,431.3 3,184.1 3,520.0 5,703.8 7,095.1 4,985.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -835 -793 61 -1,094 -674 -2,394 -6,984 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   36.2% 39.3% 36.8% 43.8% 43.4% 35.0% 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 %   30.0% 32.6% 29.0% 36.4% 31.9% 21.0% 0.0% 0.0%   ROI %   41.6% 45.5% 42.9% 53.8% 45.7% 29.7% 0.0% 0.0%   ROE %   74.9% 91.3% 70.1% 72.1% 67.8% 40.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   27.4% 25.4% 35.3% 39.9% 31.5% 45.5% 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, %   55.5% 58.0% -17.2% -27.5% 7.0% -27.2% 0.0% 0.0%   Gearing %   155.5% 174.7% 78.5% 71.9% 117.0% 58.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 4.3% 3.9% 4.6% 4.9% 4.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.9 1.0 1.0 1.2 1.1 1.2 0.0 0.0   Current Ratio   0.9 1.0 1.0 1.2 1.1 1.2 0.0 0.0   Cash and cash equivalent   1,799.3 2,513.1 4,437.2 7,212.3 9,013.1 7,685.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   -595.4 -336.9 172.4 2,503.5 1,781.7 2,631.0 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   405 398 503 634 788 499 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   532 532 676 796 1,057 770 0 0   EBIT / employee   405 398 503 634 788 499 0 0   Net earnings / employee   299 294 374 477 586 363 0 0