Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RINGVEJENS AUTOLAKERERI A/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% 2.6% 2.6%   Bankruptcy risk   1.7% 1.2% 1.7% 1.6% 1.6% 1.2% 10.9% 10.9%   Credit score (0-100)   75 83 72 74 73 80 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   5.1 110.3 3.1 8.3 7.8 142.9 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   8,349 9,343 7,980 8,252 9,370 11,751 0.0 0.0   EBITDA   924 1,306 1,019 1,001 1,763 2,955 0.0 0.0   EBIT   817 1,189 893 879 1,628 2,809 0.0 0.0   Pre-tax profit (PTP)   815.9 1,186.6 889.4 865.0 1,615.0 2,795.7 0.0 0.0   Net earnings   636.1 924.8 692.5 674.5 1,259.1 2,179.2 0.0 0.0   Pre-tax profit without non-rec. items   816 1,187 889 865 1,615 2,796 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   429 382 347 485 460 554 0.0 0.0   Shareholders equity total   1,631 1,955 1,748 1,723 2,307 3,386 886 886   Interest-bearing liabilities   0.0 306 0.0 0.0 0.0 98.7 0.0 0.0   Balance sheet total (assets)   3,922 4,843 4,663 3,953 5,169 8,243 886 886   Net Debt   -142 300 -81.9 -8.0 -93.3 98.7 -886 -886     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   8,349 9,343 7,980 8,252 9,370 11,751 0.0 0.0   Gross profit growth   7.2% 11.9% -14.6% 3.4% 13.5% 25.4% -100.0% 0.0%   Employees   17 18 15 15 15 16 0 0   Employee growth %   6.3% 5.9% -16.7% 0.0% 0.0% 6.7% -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)   3,922 4,843 4,663 3,953 5,169 8,243 886 886   Balance sheet change%   -0.4% 23.5% -3.7% -15.2% 30.8% 59.5% -89.3% 0.0%   Added value   924.3 1,305.9 1,018.9 1,000.8 1,749.9 2,955.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -165 -161 17 -160 -52 -554 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 (%)   9.8% 12.7% 11.2% 10.6% 17.4% 23.9% 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 %   20.8% 27.1% 18.8% 20.4% 35.7% 41.9% 0.0% 0.0%   ROI %   47.6% 60.9% 44.4% 50.3% 80.2% 96.3% 0.0% 0.0%   ROE %   37.1% 51.6% 37.4% 38.9% 62.5% 76.6% 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 %   42.1% 40.8% 37.9% 43.8% 44.6% 45.2% 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, %   -15.3% 23.0% -8.0% -0.8% -5.3% 3.3% 0.0% 0.0%   Gearing %   0.0% 15.7% 0.0% 0.0% 0.0% 2.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.3% 2.2% 0.0% 0.0% 27.3% 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   1.4 1.6 1.8 1.8 1.8 2.0 0.0 0.0   Current Ratio   1.6 1.7 1.9 1.9 1.9 1.8 0.0 0.0   Cash and cash equivalent   141.7 6.1 81.9 8.0 93.3 0.0 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   1,261.0 1,802.1 2,039.9 1,666.0 2,289.0 3,303.7 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  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   54 73 68 67 117 185 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   54 73 68 67 118 185 0 0   EBIT / employee   48 66 60 59 109 176 0 0   Net earnings / employee   37 51 46 45 84 136 0 0