Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DEN RULLENDE PØLSEMAND 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 2018/9 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% 8.5% 8.5%   Bankruptcy risk   7.9% 7.4% 6.9% 6.7% 5.8% 10.4% 18.3% 18.1%   Credit score (0-100)   32 34 35 34 39 22 8 8   Credit rating   BB BB BBB BBB BBB BB 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 2018/9 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   683 430 408 523 765 658 0.0 0.0   EBITDA   -80.6 14.6 -0.7 77.0 64.1 106 0.0 0.0   EBIT   -154 -102 -121 -43.6 -9.5 25.0 0.0 0.0   Pre-tax profit (PTP)   -154.4 -104.2 -123.2 -44.9 -10.9 4.4 0.0 0.0   Net earnings   -120.8 -81.3 -96.1 -35.0 -12.7 1.6 0.0 0.0   Pre-tax profit without non-rec. items   -154 -104 -123 -44.9 -10.9 4.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   483 462 276 155 267 186 0.0 0.0   Shareholders equity total   130 48.8 -47.3 -82.3 -95.0 -93.4 -173 -173   Interest-bearing liabilities   193 664 375 379 538 342 173 173   Balance sheet total (assets)   682 827 536 467 576 402 0.0 0.0   Net Debt   127 654 336 373 536 330 173 173     See the entire balance sheet 1000.0 Volume  2018 2018/9 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   683 430 408 523 765 658 0.0 0.0   Gross profit growth   271.1% -36.9% -5.3% 28.4% 46.3% -14.0% -100.0% 0.0%   Employees   2 1 1 1 2 2 0 0   Employee growth %   100.0% -50.0% 0.0% 0.0% 100.0% 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)   682 827 536 467 576 402 0 0   Balance sheet change%   90.0% 21.4% -35.2% -13.0% 23.5% -30.2% -100.0% 0.0%   Added value   -154.1 -101.8 -121.3 -43.6 -9.5 25.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   410 -138 -306 -241 38 -162 -186 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 -3.0 -4.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 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 (%)   -22.6% -23.6% -29.8% -8.3% -1.2% 3.8% 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 %   -29.6% -13.5% -17.2% -7.7% -1.5% 4.3% 0.0% 0.0%   ROI %   -52.5% -19.6% -22.3% -11.6% -2.0% 5.7% 0.0% 0.0%   ROE %   -63.4% -90.8% -32.9% -7.0% -2.4% 0.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   19.1% 5.9% -8.1% -15.0% -14.2% -18.8% -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, %   -157.8% 4,464.9% -46,394.1% 485.0% 835.3% 311.8% 0.0% 0.0%   Gearing %   148.3% 1,359.0% -792.5% -460.1% -566.4% -366.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.6% 0.4% 0.3% 0.4% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.3 0.4 0.3 0.5 0.4 0.3 0.0 0.0   Current Ratio   0.3 0.5 0.4 0.5 0.4 0.4 0.0 0.0   Cash and cash equivalent   65.7 9.7 38.8 5.3 2.4 12.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 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   -366.7 -426.2 -336.7 -251.2 -375.2 -288.1 -86.7 -86.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 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   -77 -102 -121 -44 -5 13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -40 15 -1 77 32 53 0 0   EBIT / employee   -77 -102 -121 -44 -5 13 0 0   Net earnings / employee   -60 -81 -96 -35 -6 1 0 0